FEIM - Frequency Electronics, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$43.67
DETAILS
HIGH:
$46.00
LOW:
$42.00
MEDIAN:
$43.00
CONSENSUS:
$43.67
DOWNSIDE:
50.59%
| Metric | 2026 Q4 | 2026 Q3 | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1988 Q3 | 1988 Q2 | 1988 Q1 | 1987 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 15.4 | 16.9 | 17.1 | 13.8 | 20.0 | 18.9 | 15.8 | 15.1 | 15.6 | 13.7 | 13.6 | 12.4 | 13.0 | 10.6 | 8.9 | 8.2 | 10.2 | 12.2 | 12.9 | 13.0 | 15.6 | 11.7 | 14.0 | 13.0 | 10.2 | 9.6 | 9.1 | 12.6 | 13.2 | 13.2 | 12.1 | 11.0 | 7.5 | 10.6 | 9.3 | 12.0 | 12.2 | 12.8 | 12.9 | 12.7 | 14.2 | 13.5 | 16.0 | 16.7 | 19.2 | 18.4 | 19.2 | 19.7 | 19.5 | 18.2 | 17.0 | 16.8 | 17.5 | 17.1 | 17.6 | 16.7 | 17.2 | 15.4 | 15.1 | 15.9 | 15.9 | 12.6 | 12.5 | 12.1 | 13.1 | 12.5 | 11.4 | 12.4 | 12.4 | 13.2 | 14.0 | 13.1 | 14.3 | 17.1 | 17.5 | 15.6 | 15.5 | 12.1 | 14.3 | 14.3 | 15.1 | 15.1 | 11.5 | 11.1 | 11.9 | 11.2 | 14.4 | 17.7 | 17.3 | 14.1 | 10.0 | 8.8 | 7.0 | 9.4 | 8.3 | 6.8 | 9.1 | 9.6 | 11.5 | 11.1 | 14.3 | 15.2 | 10.8 | 8.9 | 7.9 | 7.1 | 6 | 5.5 | 2.7 | 3.1 | 6.2 | 7 | 8.6 | 8 | 8 | 7.3 | 7.6 | 7.6 | 6.6 | 6.1 | 7.7 | 6.5 | 5.6 | 5.3 | 6 | 5.5 | 6 | 6.6 | 11.4 | 6.3 | 4.4 | 5.5 | 14.8 | 9.9 | 9 | 9.5 | 17.9 | 12.1 | 10.1 | 13.1 | 17.4 | 12.9 | 13.2 | 13 | 17.4 | 14.4 | 16.2 | 13.9 | 16.3 | 12.8 | 12.8 | 16 | 16.4 | 17.1 | 16.5 | 9.3 | 8.5 | 10.3 | 9.2 | 8 | 10 |
| Cost of Revenue | 15.2 | 10.3 | 10.6 | 8.7 | 12.5 | 10.6 | 8.2 | 8.4 | 9.3 | 10.6 | 9.2 | 7.5 | 9.0 | 7.2 | 8.6 | 8.2 | 13.0 | 9.0 | 8.8 | 8.9 | 10.9 | 8.9 | 8.7 | 8.9 | 10.4 | 6.5 | 10.3 | 8.6 | 9.8 | 9.1 | 8.1 | 6.7 | 6.2 | 13.4 | 7.1 | 7.5 | 12.9 | 9.1 | 8.8 | 8.6 | 9.5 | 8.8 | 10.8 | 10.9 | 13.9 | 12.5 | 12.6 | 14.1 | 13.4 | 12.1 | 10.8 | 10.6 | 11.9 | 10.4 | 10.8 | 10.7 | 11.0 | 9.2 | 8.9 | 9.8 | 10.4 | 7.8 | 7.7 | 7.4 | 8.5 | 8.1 | 7.0 | 8.1 | 11.6 | 9.7 | 11.3 | 9.9 | 12.0 | 11.6 | 12.0 | 11.1 | 12.3 | 8.3 | 9.0 | 9.5 | 10.2 | 9.7 | 7.4 | 7.0 | 8.5 | 7.5 | 9.1 | 11.9 | 12.4 | 9.3 | 6.7 | 6.2 | 8.9 | 6.3 | 5.7 | 4.8 | 7.1 | 5.9 | 7.0 | 7 | 10.3 | 9.4 | 6.1 | 5.0 | 2.4 | 4 | 3.4 | 3.1 | (0.3) | 2.2 | 4.2 | 4.6 | 5.9 | 7.7 | 5.1 | 4.8 | 3.6 | 4.8 | 4.2 | 3.9 | 3.5 | 4.3 | 3.6 | 4 | 3.9 | 4.9 | 5.3 | 5.2 | 8.6 | 7.5 | 3.1 | 3.1 | 16.2 | 7.7 | 8.1 | 6.4 | 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 |
| Gross Profit | 0.2 | 6.6 | 6.5 | 5.1 | 7.5 | 8.3 | 7.6 | 6.7 | 6.3 | 3.1 | 4.3 | 4.9 | 4.0 | 3.5 | 0.3 | (0.0) | (2.8) | 3.2 | 4.1 | 4.1 | 4.7 | 2.8 | 5.3 | 4.1 | (0.2) | 3.1 | (1.2) | 4.0 | 3.4 | 4.1 | 4.0 | 4.3 | 1.3 | (2.9) | 2.2 | 4.5 | (0.7) | 3.7 | 4.1 | 4.1 | 4.7 | 4.7 | 5.2 | 5.8 | 5.3 | 5.9 | 6.7 | 5.7 | 6.1 | 6.1 | 6.2 | 6.3 | 5.6 | 6.8 | 6.7 | 6.0 | 6.1 | 6.2 | 6.1 | 6.1 | 5.6 | 4.8 | 4.8 | 4.7 | 4.6 | 4.4 | 4.4 | 4.3 | 0.8 | 3.5 | 2.7 | 3.2 | 2.3 | 5.5 | 5.5 | 4.5 | 3.1 | 3.8 | 5.3 | 4.9 | 5.0 | 5.5 | 4.1 | 4.1 | 3.4 | 3.7 | 5.3 | 5.8 | 4.9 | 4.8 | 3.3 | 2.6 | (1.9) | 3.1 | 2.6 | 2.1 | 2.0 | 3.6 | 4.4 | 4.1 | 4.0 | 5.8 | 4.7 | 3.9 | 5.5 | 3.1 | 2.6 | 2.4 | 3 | 0.9 | 2 | 2.4 | 2.7 | 0.3 | 2.9 | 2.5 | 4 | 2.8 | 2.4 | 2.2 | 4.2 | 2.2 | 2 | 1.3 | 2.1 | 0.6 | 0.7 | 1.4 | 2.8 | (1.2) | 1.3 | 2.4 | (1.4) | 2.2 | 0.9 | 3.1 | 17.9 | 12.1 | 10.1 | 13.1 | 17.4 | 12.9 | 13.2 | 13 | 17.4 | 14.4 | 16.2 | 13.9 | 16.3 | 12.8 | 12.8 | 16 | 16.4 | 17.1 | 16.5 | 9.3 | 8.5 | 10.3 | 9.2 | 8 | 10 |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| R&D Expenses | 1.9 | 1.8 | 1.2 | 1.1 | 1.5 | 1.4 | 1.6 | 1.5 | 1.1 | 1.0 | 0.8 | 0.5 | 0.7 | 0.8 | 0.6 | 1.1 | 1.1 | 1.1 | 1.4 | 1.4 | 1.2 | 1.3 | 1.0 | 1.2 | 0.3 | 1.1 | 1.4 | 2.3 | 1.4 | 1.8 | 1.6 | 1.6 | 1.9 | 1.7 | 1.7 | 1.6 | 1.7 | 1.4 | 2.2 | 1.6 | 1.5 | 1.3 | 1.9 | 1.1 | 1.7 | 1.3 | 1.4 | 1.2 | 1.2 | 1.4 | 1.5 | 1.7 | 2.0 | 1.1 | 1.2 | 1.4 | 0.9 | 0.9 | 0.9 | 1.2 | 1.5 | 1.2 | 1.2 | 1.2 | 1.4 | 1.5 | 1.4 | 1.1 | 1.6 | 0.8 | 0.9 | 1.4 | 1.6 | 1.5 | 1.8 | 2.2 | 2.8 | 2.6 | 2.6 | 1.4 | 2.2 | 1.2 | 1.5 | 1.4 | 2.0 | 2.0 | 1.6 | 1.2 | 1.0 | 1.4 | 1.2 | 1.7 | 1.7 | 1.3 | 0.7 | 1.0 | 2.3 | 1.4 | 1.8 | 1.1 | 1.3 | 1.1 | 1.2 | 1.2 | 1.8 | 1.1 | 1.2 | 1.3 | 2.2 | 1.7 | 1.2 | 0.8 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | 0.3 | 0.4 | 0.5 | 0.3 | 0.1 | 0.2 | 0.8 | 0.6 | 0.3 | 0.2 | 0.5 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 1.0 | 7.2 | 3.6 | 3.6 | 2.7 | 3.4 | 3.4 | 2.8 | 2.7 | 2.6 | 2.6 | 2.3 | 3.0 | 2.4 | 2.0 | 2.0 | 2.0 | 2.8 | 2.4 | 4.4 | 3.4 | 2.5 | 4.1 | 3.2 | 3.2 | 3.6 | 2.3 | 2.5 | 4.3 | 2.7 | 2.6 | 2.5 | 2.8 | 2.7 | 2.3 | 2.7 | 2.0 | 3.3 | 3.3 | 3.3 | 3.1 | 3.2 | 3.2 | 3.7 | 3.7 | 3.6 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.6 | 3.8 | 3.9 | 3.5 | 3.5 | 3.8 | 3.4 | 3.5 | 3.2 | 3.0 | 2.8 | 2.8 | 2.8 | 2.7 | 2.6 | 2.8 | 2.6 | 2.6 | 2.8 | 2.8 | 3.1 | 3.7 | 3.1 | 3.3 | 3.1 | 3.0 | 2.9 | 2.7 | 2.8 | 2.5 | 3.1 | 2.5 | 2.5 | 3.8 | 2.6 | 2.9 | 3.3 | 3.3 | 2.9 | 2.8 | 2.5 | 1.5 | 2.1 | 1.9 | 2.1 | 2.5 | 2.2 | 2.0 | 2.2 | 1.7 | 3.0 | 2.0 | 2.1 | 1.5 | 1.5 | 1.1 | 1.2 | 1.8 | 1.3 | 1.1 | 1.2 | 9.3 | 1.7 | 1.5 | 1.3 | 1.4 | 1.5 | 1.5 | 1.3 | 1.9 | 1.5 | 1.4 | 1.5 | 1.3 | 1.7 | 2.5 | 2.2 | 2.2 | 2.2 | 1.3 | 1.6 | 8.1 | 1.8 | 2.1 | 2.1 | 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 |
| Other Expenses | 3.6 | (3.6) | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.2 | 0 | 0 | 0 | (1.5) | 0 | 0 | 0 | (2.6) | 0 | 0 | 0 | 2.1 | 0 | 0 | 0 | 2.3 | 0 | 0 | 0 | 2.4 | 0 | 0 | 0 | 1.6 | 0 | 0 | 0 | 1.3 | 0 | 0 | 0 | 1.3 | 0 | 0 | 0 | 1.6 | 0 | 0.7 | 1 | 0.7 | 0.5 | 0.7 | 0.9 | (49) | 0 | 0 | 0 | (63.8) | 0 | 0 | 0 | (57.5) | 0 | 0 | 0 | (54.1) | 0 | 0 | 0 | (56.7) | 0 | 0 | 0 | (29.5) | 0 | 0 | 0 | (24.5) |
| Operating Expenses | 6.5 | 5.4 | 4.8 | 4.7 | 4.2 | 4.8 | 5.0 | 4.3 | 3.8 | 3.6 | 3.4 | 2.8 | 3.6 | 3.1 | 2.6 | 3.1 | 3.1 | 4.0 | 3.8 | 5.7 | 4.6 | 3.7 | 5.1 | 4.4 | 3.5 | 4.7 | 3.7 | 4.7 | 5.7 | 4.5 | 4.2 | 4.2 | 4.7 | 4.5 | 4.1 | 4.3 | 3.7 | 4.7 | 5.5 | 4.9 | 4.7 | 4.5 | 5.2 | 4.8 | 5.4 | 4.9 | 4.9 | 4.7 | 4.8 | 4.9 | 5.0 | 5.3 | 5.8 | 5 | 4.7 | 4.9 | 4.7 | 4.3 | 4.3 | 4.4 | 4.5 | 4.1 | 4.0 | 4.0 | 4.1 | 4.1 | 4.2 | 3.6 | 4.2 | 3.7 | 3.7 | 4.5 | 5.2 | 4.7 | 5.1 | 5.3 | 5.8 | 5.5 | 5.3 | 4.2 | 4.6 | 4.2 | 4.0 | 4.0 | 5.8 | 4.6 | 4.5 | 4.5 | 4.4 | 4.3 | 4.0 | 4.2 | 9.4 | 3.4 | 2.6 | 3.0 | 3.4 | 3.5 | 3.8 | 3.3 | 0.4 | 4.1 | 3.2 | 3.3 | 5.3 | 2.6 | 2.3 | 2.5 | 6.3 | 3 | 2.3 | 2 | 12.2 | 2 | 1.8 | 1.6 | 3.3 | 2 | 1.8 | 1.7 | 3.7 | 1.8 | 1.5 | 1.7 | 3.4 | 2.3 | 2.8 | 2.4 | 4.3 | 2.8 | 2 | 2.6 | 8.8 | 2.3 | 2.8 | 3 | (49) | 0 | 0 | 0 | (63.8) | 0 | 0 | 0 | (57.5) | 0 | 0 | 0 | (54.1) | 0 | 0 | 0 | (56.7) | 0 | 0 | 0 | (29.5) | 0 | 0 | 0 | (24.5) |
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | (6.3) | 1.3 | 1.7 | 0.4 | 3.3 | 3.5 | 2.6 | 2.4 | 2.5 | (0.5) | 0.9 | 2.1 | 0.4 | 0.3 | (2.3) | (3.1) | (5.9) | (0.7) | 0.3 | (1.7) | 0.1 | (0.9) | 0.2 | (0.3) | (3.7) | (1.6) | (4.9) | (0.8) | (2.3) | (0.4) | (0.2) | 0.1 | (3.4) | (7.3) | (1.9) | 0.2 | (4.4) | (0.9) | (1.3) | (0.8) | 0.0 | 0.3 | 0.0 | 0.9 | (0.0) | 1.0 | 1.8 | 0.9 | 1.4 | 1.3 | 1.3 | 1.0 | (0.2) | 1.8 | 2.0 | 1.1 | 1.4 | 1.9 | 1.8 | 1.8 | 1.1 | 0.8 | 0.8 | 0.8 | 0.5 | 0.3 | 0.2 | 0.7 | (3.4) | (0.2) | (1.0) | (1.3) | (3.0) | 0.8 | 0.4 | (0.8) | (2.7) | (1.7) | 0.0 | 0.7 | 0.3 | 1.2 | 0.1 | 0.1 | (2.4) | (0.9) | 0.8 | 1.2 | 0.6 | 0.1 | (0.7) | (1.6) | (11.3) | (0.3) | 0.0 | (1.0) | (1.4) | 0.1 | 0.7 | 0.7 | 2.1 | 1.7 | 1.5 | 0.6 | 0.2 | 0.5 | 0.3 | (0.1) | (3.3) | (2.1) | (0.3) | 0.4 | (9.5) | (1.7) | 1.1 | 0.9 | 0.7 | 0.8 | 0.6 | 0.5 | 0.5 | 0.4 | 0.5 | (0.4) | (1.3) | (1.7) | (2.1) | (1) | (1.5) | (4) | (0.7) | (0.2) | (10.2) | (0.1) | (1.9) | 0.1 | (31.1) | 12.1 | 10.1 | 13.1 | (46.4) | 12.9 | 13.2 | 13 | (40.1) | 14.4 | 16.2 | 13.9 | (37.8) | 12.8 | 12.8 | 16 | (40.3) | 17.1 | 16.5 | 9.3 | (21) | 10.3 | 9.2 | 8 | (14.5) |
| Interest Expense | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.1 | 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 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | (0.4) | 0.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | (6.7) | 1.5 | 1.8 | 0.6 | 5.3 | 3.6 | 3.0 | 2.8 | 2.8 | 0.5 | 0.8 | 2.1 | 1.0 | (0.3) | (2.3) | (2.3) | (6.1) | 0.1 | 1.3 | (0.7) | 2.0 | 0.1 | 1.2 | (0.2) | (1.2) | (1.5) | (4.9) | (0.6) | (1.6) | (0.0) | 0.1 | 0.1 | (1.0) | (7.2) | (1.9) | 1.3 | (4.2) | (0.8) | (1.0) | 0 | 0.0 | 0.3 | 0.0 | 0.9 | 0.2 | 1.0 | 1.8 | 0.9 | 1.4 | 1.3 | 1.3 | 1.6 | 0.3 | 2.3 | 2.2 | 1.3 | 1.9 | 1.6 | 1.4 | 2.0 | 1.1 | 0.9 | 0.8 | 0.9 | 0.6 | 0.3 | (0.1) | 0.7 | (3.4) | 0.2 | (1.1) | (1.3) | (3.0) | 1.5 | 0.4 | (0.8) | (2.0) | (1.7) | 0.0 | 0.7 | 0.3 | 1.2 | 0.1 | 0.1 | (2.4) | (0.9) | 0.8 | 1.2 | 0.6 | 0.7 | (0.7) | (1.6) | (7.2) | (0.3) | 0.0 | (1.0) | (1.4) | 0.1 | 0.7 | 0.7 | 3.6 | 1.7 | 1.5 | 0.6 | 0.2 | 0.5 | 0.3 | (0.1) | (3.3) | (2.1) | (0.3) | 0.4 | (9.5) | (1.7) | 1.1 | 0.9 | 0.7 | 0.8 | 0.6 | 0.5 | 0.5 | 0.4 | 0.5 | (0.4) | (1.3) | (1.7) | (2.1) | (1) | (1.5) | (4) | (0.3) | 0.8 | (9.5) | 0.7 | (1.8) | 1 | (31.1) | 12.1 | 10.1 | 13.1 | (46.4) | 12.9 | 13.2 | 13 | (40.1) | 14.4 | 16.2 | 13.9 | (37.8) | 12.8 | 12.8 | 16 | (40.3) | 17.1 | 16.5 | 9.3 | (21) | 10.3 | 9.2 | 8 | (14.5) |
| EBIT | (6.7) | 1.5 | 1.8 | 0.6 | 3.2 | 3.6 | 2.8 | 2.6 | 2.5 | 0.2 | 0.8 | 2.1 | 0.4 | (0.3) | (2.3) | (3.1) | (6.8) | (0.7) | 0.5 | (1.6) | 1.2 | (0.8) | 0.4 | (0.2) | (4.5) | (1.5) | (4.9) | (0.6) | (2.3) | (0.2) | 0.1 | 0.1 | (3.4) | (7.2) | (1.9) | 1.3 | (4.2) | (0.7) | (1.0) | (0.3) | 0.1 | 0.3 | 0.1 | 1.6 | 0.2 | 1.1 | 2.0 | 1.3 | 1.5 | 1.7 | 2.2 | 1.1 | (0.0) | 1.9 | 2.2 | 1.3 | 1.9 | 1.6 | 1.4 | 2.0 | 1.1 | 0.9 | 0.8 | 0.9 | 0.6 | 0.1 | (0.1) | 0.7 | (3.4) | 0.2 | (1.1) | (1.3) | (3.0) | 1.5 | 0.4 | (0.8) | (2.7) | (1.7) | 0.0 | 0.7 | 0.3 | 1.2 | 0.1 | 0.1 | (2.4) | (0.9) | 0.8 | 1.2 | 0.6 | 0.4 | (0.7) | (1.6) | (11.3) | (0.3) | 0.0 | (1.0) | (1.4) | 0.1 | 0.7 | 0.7 | 3.6 | 1.7 | 1.5 | 0.6 | 0.2 | 0.5 | 0.3 | (0.1) | (3.3) | (2.1) | (0.3) | 0.4 | (9.5) | (1.7) | 1.1 | 0.9 | 0.7 | 0.8 | 0.6 | 0.5 | 0.5 | 0.4 | 0.5 | (0.4) | (1.3) | (1.7) | (2.1) | (1) | (1.5) | (4) | (0.7) | (0.2) | (10.2) | (0.1) | (1.9) | 0.1 | (31.1) | 12.1 | 10.1 | 13.1 | (46.4) | 12.9 | 13.2 | 13 | (40.1) | 14.4 | 16.2 | 13.9 | (37.8) | 12.8 | 12.8 | 16 | (40.3) | 17.1 | 16.5 | 9.3 | (21) | 10.3 | 9.2 | 8 | (14.5) |
| Income Before Tax | (6.7) | 1.4 | 1.8 | 0.6 | 3.2 | 3.6 | 2.8 | 2.6 | 2.5 | 0.1 | 0.8 | 2.0 | 0.3 | (0.3) | (2.3) | (3.1) | (6.9) | (0.7) | 0.5 | (1.6) | 1.2 | (0.8) | 0.3 | (0.3) | (4.8) | (1.5) | (4.9) | (0.6) | (2.3) | (0.3) | 0.1 | 0.0 | (3.5) | (7.3) | (1.9) | 1.3 | (4.3) | (0.8) | (1.2) | (0.7) | 0.1 | 0.3 | 0.1 | 1.6 | 0.2 | 1.1 | 1.9 | 1.3 | 1.4 | 1.6 | 2.2 | 1.1 | (0.0) | 1.8 | 2.1 | 1.2 | 1.9 | 1.6 | 1.4 | 2.0 | 1.1 | 0.8 | 0.8 | 0.9 | 0.6 | 0.1 | (0.1) | 0.7 | (3.5) | 0.1 | (1.2) | (1.1) | (2.9) | 1.4 | 0.8 | 2.2 | (2.4) | (1.1) | 0.4 | 1.2 | 1.0 | 1.8 | 2.1 | 1.6 | 4.8 | (0.5) | 1.2 | 1.6 | 0.8 | 0.5 | (0.2) | (0.9) | (10.6) | 0.3 | 0.3 | (0.7) | (1.2) | 0.5 | 1.2 | 1.2 | 2.3 | 2.6 | 2.2 | 1.2 | 1.2 | 1.8 | 0.8 | 0.6 | (2.3) | (1.7) | 4.6 | 0.9 | (9) | 4.5 | 1.7 | 1.5 | 1.4 | 1.4 | 1.3 | 1 | 0.8 | 1.2 | 1.3 | 0.4 | (1.3) | (0.1) | (1.6) | (0.4) | (1.2) | (3.2) | (0.4) | 0.3 | (8.6) | (1.2) | (1.5) | 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 |
| Income Tax Expense | 2.2 | (0.1) | (0.0) | (0.1) | 0.0 | (11.8) | 0.1 | 0.1 | (0.1) | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | (0.2) | 0.0 | 0.0 | 0.0 | (1.8) | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | (0.0) | 0.0 | 8.4 | 2.8 | (0.6) | 0.5 | (0.7) | (1.2) | (0.2) | (0.0) | 0.2 | 0.0 | 0.2 | 0.7 | 0.3 | 0.2 | 0.7 | 0.6 | 0.7 | 0.4 | 0.8 | 0.4 | 0 | 0.3 | 0.7 | 0.4 | (2.3) | 0.5 | 0.6 | 0.6 | (3.6) | 0.3 | 0.5 | 0.3 | 0.5 | (2.0) | 0 | 0 | 6.0 | (0.0) | (0.4) | (0.3) | (1.3) | 0.6 | 0.3 | 0.9 | (1.8) | (0.3) | 0.2 | 0.3 | (0.0) | 0.6 | 0.8 | 0.5 | 1.3 | (0.2) | 0.4 | 0.6 | 0.0 | 0.2 | 0.1 | (0.1) | (1.8) | 0.1 | 0.1 | (0.2) | (0.6) | 0.1 | 0.4 | 0.4 | 0.6 | 0.9 | 0.7 | 0.4 | 0.2 | 0.6 | 0.3 | 0.2 | (1.1) | (0.3) | 1.4 | 0.4 | (3.7) | 2.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.1 | 0 | 0.4 | 0.1 | 0 | 0.1 | (0.2) | (0.1) | 0.3 | (2.5) | (0.4) | (0.5) | 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 |
| Net Income | (4.9) | 1.6 | 1.8 | 0.6 | 3.2 | 15.4 | 2.7 | 2.4 | 2.6 | 0.1 | 0.8 | 2.0 | 0.2 | (0.3) | (2.3) | (3.1) | (6.8) | (0.7) | 0.5 | (1.6) | 1.4 | (0.8) | 0.3 | (0.3) | (3.0) | (1.5) | (4.9) | (0.6) | (2.4) | (0.3) | 0.1 | 0.0 | (12.5) | (10.4) | (1.5) | 0.6 | (3.4) | 0.3 | (1.0) | (0.7) | (0.1) | 0.3 | (0.1) | 0.9 | (0.1) | 0.9 | 1.3 | 0.7 | 0.8 | 1.2 | 1.4 | 0.7 | (0.0) | 1.5 | 1.4 | 0.8 | 4.2 | 1.1 | 0.8 | 1.3 | 4.7 | 0.5 | 0.3 | 0.5 | 0.2 | 2.0 | (0.1) | 0.7 | (9.5) | 0.1 | (0.9) | (0.8) | (1.7) | 0.8 | 0.4 | 1.4 | (0.6) | (0.8) | 0.2 | 0.9 | 1.1 | 1.2 | 1.3 | 1.1 | 3.5 | (0.4) | 0.9 | 1.0 | 0.8 | 0.3 | (0.2) | (0.7) | (8.9) | 0.2 | 0.3 | (0.5) | (0.6) | 0.3 | 0.8 | 0.8 | 1.7 | 1.6 | 1.5 | 0.8 | 1.0 | 1.2 | 0.5 | 0.4 | (1.2) | (1.4) | 3.2 | 0.5 | (5.3) | 2.4 | 1.6 | 1.4 | 1.4 | 1.3 | 1.2 | 0.9 | 0.7 | 0.9 | 1 | 0.3 | (1.3) | (0.5) | (1.7) | (0.4) | (1.3) | (3) | (0.3) | 0 | (6.1) | (0.8) | (1) | (0.1) | 0.3 | (0.2) | 0 | 0.4 | (3.5) | (0.6) | (1.7) | (0.5) | 0.6 | 0.4 | 0.9 | 0.6 | 0.7 | 0 | 0.8 | 0.8 | (0.6) | 0.8 | 1.8 | 1.8 | 0.1 | 1.7 | 1.8 | 1.2 | 1.6 |
| Per Share Data | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | -0.50 | 0.16 | 0.18 | 0.07 | 0.34 | 1.60 | 0.28 | 0.25 | 0.28 | 0.01 | 0.08 | 0.22 | 0.03 | -0.03 | -0.25 | -0.33 | -0.74 | -0.08 | 0.05 | -0.17 | 0.15 | -0.09 | 0.04 | -0.03 | -0.32 | -0.17 | -0.54 | -0.07 | -0.26 | -0.04 | 0.01 | 0.00 | -1.41 | -1.18 | -0.17 | 0.07 | -0.39 | 0.04 | -0.12 | -0.08 | -0.01 | 0.03 | -0.01 | 0.10 | -0.01 | 0.10 | 0.15 | 0.08 | 0.09 | 0.14 | 0.16 | 0.08 | -0.01 | 0.18 | 0.17 | 0.09 | 0.50 | 0.13 | 0.09 | 0.16 | 0.56 | 0.06 | 0.04 | 0.06 | 0.02 | 0.25 | -0.02 | 0.08 | -1.17 | 0.01 | -0.11 | -0.09 | -0.19 | 0.09 | 0.05 | 0.16 | -0.07 | -0.09 | 0.02 | 0.10 | 0.13 | 0.15 | 0.16 | 0.13 | 0.41 | -0.04 | 0.10 | 0.12 | 0.10 | 0.04 | -0.03 | -0.09 | -1.06 | 0.03 | 0.03 | -0.06 | -0.07 | 0.04 | 0.10 | 0.10 | 0.21 | 0.20 | 0.18 | 0.10 | 0.13 | 0.16 | 0.06 | 0.06 | -0.18 | -0.18 | 0.43 | 0.07 | -0.74 | 0.32 | 0.22 | 0.19 | 0.19 | 0.19 | 0.18 | 0.14 | 0.11 | 0.13 | 0.13 | 0.03 | -0.17 | -0.06 | -0.21 | -0.04 | -0.16 | -0.37 | -0.03 | 0.01 | -0.76 | -0.10 | -0.12 | -0.01 | 0.03 | -0.03 | – | 0.05 | -0.39 | -0.07 | -0.19 | -0.06 | 0.08 | 0.05 | 0.11 | 0.07 | 0.08 | 0.01 | 0.10 | 0.10 | -0.07 | 0.09 | 0.21 | 0.21 | 0.01 | 0.23 | 0.25 | 0.18 | 0.23 |
| EPS (Diluted) | -0.50 | 0.16 | 0.18 | 0.07 | 0.34 | 1.60 | 0.28 | 0.25 | 0.28 | 0.01 | 0.08 | 0.22 | 0.03 | -0.03 | -0.25 | -0.33 | -0.74 | -0.08 | 0.05 | -0.17 | 0.15 | -0.09 | 0.04 | -0.03 | -0.32 | -0.17 | -0.54 | -0.07 | -0.26 | -0.04 | 0.01 | 0.00 | -1.41 | -1.18 | -0.17 | 0.07 | -0.39 | 0.04 | -0.12 | -0.08 | -0.01 | 0.03 | -0.01 | 0.10 | -0.01 | 0.10 | 0.15 | 0.08 | 0.09 | 0.14 | 0.16 | 0.08 | -0.01 | 0.18 | 0.17 | 0.09 | 0.49 | 0.13 | 0.09 | 0.16 | 0.55 | 0.06 | 0.04 | 0.06 | 0.02 | 0.25 | -0.02 | 0.08 | -1.16 | 0.01 | -0.11 | -0.09 | -0.19 | 0.09 | 0.05 | 0.16 | -0.07 | -0.09 | 0.02 | 0.10 | 0.13 | 0.14 | 0.15 | 0.13 | 0.41 | -0.04 | 0.10 | 0.12 | 0.10 | 0.04 | -0.03 | -0.09 | -1.06 | 0.03 | 0.03 | -0.06 | -0.07 | 0.04 | 0.10 | 0.10 | 0.21 | 0.19 | 0.17 | 0.10 | 0.13 | 0.15 | 0.06 | 0.06 | -0.18 | -0.18 | 0.41 | 0.07 | -0.74 | 0.31 | 0.21 | 0.18 | 0.19 | 0.18 | 0.17 | 0.13 | 0.11 | 0.13 | 0.13 | 0.03 | -0.17 | -0.06 | -0.21 | -0.04 | -0.16 | -0.37 | -0.03 | 0.01 | -0.76 | -0.10 | -0.12 | -0.01 | 0.03 | -0.03 | – | 0.05 | -0.39 | -0.07 | -0.19 | -0.06 | 0.08 | 0.05 | 0.11 | 0.07 | 0.08 | 0.01 | 0.10 | 0.10 | -0.07 | 0.09 | 0.21 | 0.21 | 0.01 | 0.23 | 0.25 | 0.18 | 0.23 |
| Shares Outstanding | 9.8 | 9.8 | 9.8 | 9.7 | 9.7 | 9.6 | 9.6 | 9.5 | 9.5 | 9.4 | 9.4 | 9.4 | 9.4 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.2 | 9.2 | 8.9 | 9.2 | 8.7 | 9.1 | 9.1 | 9.1 | 9.0 | 9.0 | 8.9 | 8.9 | 8.9 | 8.9 | 8.8 | 8.6 | 8.8 | 8.8 | 8.8 | 8.6 | 8.8 | 8.7 | 8.7 | 8.7 | 8.7 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.5 | 8.5 | 8.5 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.3 | 8.3 | 8.3 | 8.3 | 8.3 | 8.3 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.1 | 8.1 | 8.3 | 8.7 | 8.7 | 8.7 | 8.7 | 8.7 | 8.7 | 8.6 | 8.6 | 8.6 | 8.6 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.4 | 8.4 | 8.4 | 8.4 | 8.3 | 8.3 | 8.3 | 8.3 | 8.4 | 8.4 | 8.4 | 8.3 | 8.3 | 8.3 | 8.3 | 8.2 | 8.0 | 7.9 | 7.5 | 8.3 | 6.7 | 6.7 | 7.8 | 7.4 | 7.1 | 7.1 | 7.5 | 7.3 | 7.4 | 7.4 | 6.8 | 6.7 | 6.4 | 6.4 | 6.9 | 7.7 | 7.5 | 7.5 | 8.3 | 8.1 | 7.8 | 8.1 | 8.1 | 10 | 8.1 | 8 | 8 | 8.3 | 10 | 8.5 | 8.5 | 8.7 | 8.8 | 8.8 | 8.9 | 8.9 | 8.1 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.3 | 8.3 | 8.5 | 8.5 | 8.4 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 |
| Metric | 2026 Q4 | 2026 Q3 | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 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 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1991 Q4 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 1.6 | 0.1 | 3.0 | 4.5 | 4.7 | 5.5 | 9.7 | 16.2 | 18.3 | 11.7 | 8.7 | 9.1 | 12.0 | 12.9 | 10.1 | 7.2 | 11.6 | 12.1 | 10.6 | 8.9 | 9.8 | 7.3 | 3.7 | 2.4 | 3.8 | 0.3 | 2.6 | 2.2 | 3.7 | 2.4 | 3.9 | 2.6 | 7.9 | 7.0 | 11.0 | 10.9 | 2.2 | 3.1 | 4.1 | 4.0 | 6.1 | 7.1 | 4.1 | 5.9 | 7.2 | 6.1 | 6.4 | 4.5 | 7.7 | 8.6 | 5.1 | 4.1 | 3.5 | 5.2 | 7.0 | 5.5 | 4.8 | 4.5 | 1.6 | 7.7 | 5.3 | 8.4 | 7.4 | 9.4 | 10.0 | 6.5 | 5.7 | 5.7 | 4.9 | 3.3 | 3.9 | 3.7 | 11.0 | 6.7 | 7.7 | 3.1 | 1.3 | 2.5 | 4.8 | 6.3 | 2.6 | 4.2 | 6.8 | 3.7 | 6.7 | 4.4 | 3.1 | 3.4 | 5.7 | 2.8 | 1.8 | 3.1 | 6.0 | 4.7 | 3.9 | 4.3 | 5.4 | 4.4 | 10.6 | 3.0 | 2.1 | 4.0 | 3.7 | 4.5 | 5.0 | 5.6 | 1.5 | 2.4 | 0.6 | 0.8 | 1.9 | 2.2 | 8.7 | 9.3 | 2.3 | 4.2 | 3.4 | 2.9 | 0.3 | 0.4 | 15.9 | 13.3 | 12.2 | 9 | 4.3 | 1.1 | 1.9 | 10.1 | 11.2 | 17.1 | 13.8 | 16.5 | 16.5 | 18.6 | 17.7 | 17 | 17 | 9.7 | 10.3 | 14.9 | 17 | 29.4 | 14.6 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.6 | 10.2 | 10.0 | 10.1 | 10.0 | 10.0 | 10.3 | 10.5 | 9.9 | 10.0 | 10.6 | 9.5 | 8.4 | 9.0 | 8.2 | 8.4 | 7.3 | 7.2 | 6.1 | 6.2 | 1.4 | 1.6 | 7.8 | 7.6 | 10.3 | 11.6 | 11.1 | 10.7 | 10.2 | 10.4 | 11.2 | 12.2 | 13.8 | 15.2 | 16.0 | 14.1 | 15.9 | 16.8 | 18.3 | 16.4 | 16.9 | 16.7 | 17.7 | 18.1 | 18.3 | 15.0 | 15.4 | 13.6 | 11.6 | 11.5 | 10.4 | 10.4 | 10.8 | 10.3 | 10.0 | 9.8 | 9.4 | 10.6 | 4.4 | 9.0 | 13.2 | 14.3 | 14.3 | 15.5 | 19.0 | 18.1 | 21.8 | 22.2 | 19.8 | 20.4 | 23.5 | 30.0 | 29.9 | 28.9 | 25.7 | 27.7 | 27.0 | 26.1 | 27.8 | 28.0 | 27.6 | 29.8 | 30.8 | 29.8 | 24.3 | 31.3 | 33.4 | 33.9 | 32.0 | 38.9 | 36.0 | 35.1 | 37.4 | 38.2 | 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 |
| Net Receivables | 22.0 | 25.4 | 21.6 | 21.7 | 23.8 | 17.9 | 16.2 | 16.7 | 15.1 | 16.0 | 16.3 | 17.4 | 14.6 | 13.4 | 14.3 | 15.6 | 13.1 | 6.8 | 8.7 | 9.2 | 20.0 | 5.4 | 13.5 | 13.1 | 11.3 | 12.1 | 12.5 | 14.5 | 13.0 | 14.6 | 13.2 | 13.2 | 9.4 | 12.0 | 13.0 | 15.8 | 18.9 | 16.8 | 19.9 | 21.6 | 19.5 | 21.5 | 26.3 | 24.7 | 22.6 | 22.7 | 24.2 | 25.2 | 18.2 | 16.0 | 16.7 | 18.9 | 16.4 | 17.0 | 20.5 | 18.3 | 18.1 | 15.1 | 14.5 | 12.1 | 14.1 | 10.9 | 11.9 | 8.7 | 12.2 | 12.4 | 10.2 | 11.6 | 11.7 | 14.7 | 18.6 | 21.3 | 11.3 | 20.0 | 17.0 | 17.5 | 16.2 | 11.4 | 13.8 | 17.1 | 15.9 | 14.8 | 12.6 | 13.4 | 12.7 | 12.9 | 14.3 | 14.1 | 15.3 | 14.8 | 13.1 | 13.7 | 10.8 | 10.5 | 11.4 | 10.8 | 13.1 | 12.3 | 14.4 | 13.3 | 15.2 | 16.0 | 14.4 | 8.4 | 9.6 | 9.9 | 9.7 | 10.2 | 12.2 | 15 | 18.2 | 19.1 | 18.6 | 17.2 | 15.2 | 13.4 | 14.8 | 14.2 | 13.7 | 14 | 13.4 | 13.1 | 12.6 | 12.2 | 13.9 | 16.4 | 18.8 | 20.5 | 22.2 | 20.3 | 26.1 | 28.6 | 32.5 | 28.6 | 29.2 | 32.1 | 36.3 | 40.5 | 40.9 | 36.8 | 44.9 | 27 | 18.9 |
| Inventory | 22.6 | 25.8 | 24.7 | 24.8 | 23.5 | 25.4 | 25.5 | 24.3 | 23.4 | 23.2 | 23.1 | 22.6 | 20.5 | 20.6 | 19.9 | 19.8 | 19.9 | 19.7 | 19.5 | 20.1 | 19.7 | 21.0 | 21.0 | 21.7 | 23.0 | 23.5 | 23.3 | 23.2 | 23.4 | 25.1 | 25.6 | 26.3 | 26.2 | 25.9 | 31.2 | 30.5 | 29.1 | 41.2 | 41.8 | 42.6 | 41.3 | 40.7 | 38.8 | 39.1 | 38.2 | 41.0 | 41.3 | 42.8 | 41.2 | 42.1 | 40.7 | 39.2 | 37.1 | 37.8 | 35.3 | 34.5 | 34.3 | 31.1 | 30.4 | 30.2 | 28.2 | 28.5 | 31.4 | 27.1 | 27.0 | 28.6 | 27.3 | 26.6 | 26.1 | 30.2 | 29.5 | 30.9 | 30.2 | 31.4 | 31.8 | 32.2 | 31.2 | 30.5 | 26.5 | 24.9 | 23.0 | 23.4 | 23.2 | 23.7 | 22.9 | 23.1 | 21.3 | 21.4 | 21.9 | 22.9 | 20.6 | 19.5 | 17.7 | 21.6 | 21.3 | 21.6 | 19.6 | 21.3 | 19.5 | 20.0 | 20.5 | 21.1 | 21.8 | 15.3 | 13.3 | 10.8 | 10.2 | 10.3 | 9.7 | 8.4 | 7 | 7.3 | 6.5 | 9.6 | 11.8 | 11.1 | 11.1 | 11 | 10.9 | 10.3 | 10.3 | 11.2 | 11.9 | 11.7 | 11.2 | 12.2 | 12.3 | 12.1 | 11.5 | 13.2 | 14 | 12.1 | 13.2 | 17.4 | 18.5 | 18.6 | 18 | 17.9 | 19.7 | 22.1 | 15.4 | 14 | 12.4 |
| Other Current Assets | 1.5 | 1.0 | 1.4 | 1.4 | 1.1 | 1.3 | 1.6 | 2.0 | 1.2 | 1.3 | 1.6 | 1.2 | 1.1 | 1.1 | 1.2 | 1.3 | 1.2 | 1.2 | 1.2 | 7.0 | 1.0 | 1.8 | 2.3 | 1.9 | 1.7 | 2.4 | 2.2 | 2.2 | 3.9 | 0.9 | 1.0 | 1.2 | 1.1 | 9.6 | 9.4 | 9.3 | 9.3 | 7.0 | 5.7 | 4.9 | 12.1 | 4.0 | 3.2 | 3.1 | 3.1 | 3.2 | 3.2 | 3.2 | 3.4 | 4.0 | 3.5 | 3.4 | 4.7 | 2.9 | 2.8 | 3.0 | 11.8 | 2.6 | 2.6 | 2.6 | 2.6 | 0 | 1.3 | 2.9 | 1.7 | 2.7 | 2.6 | 3.1 | 2.2 | 6.1 | 4.2 | 4.1 | 13.2 | 3.1 | 3.2 | 3.2 | 3.1 | 1.7 | 1.9 | 2.1 | 2.1 | 3.1 | 3.0 | 2.6 | 2.3 | 1.5 | 1.5 | 2.6 | 2.6 | 3.8 | 4.0 | 4.1 | 4.4 | 4.2 | 4.4 | 4.2 | 3.6 | 4.6 | 4.6 | 4.8 | 4.3 | 2.6 | 2.4 | 1.8 | 3.3 | 3.9 | 3.8 | 2.7 | 42.2 | 44.7 | 44.2 | 39.2 | 42.7 | 38.4 | 25.8 | 24.3 | 22.4 | 22.7 | 23.3 | 21.8 | 6.7 | 7.2 | 8.2 | 9.6 | 12.9 | 14 | 12.8 | 2.8 | 2.5 | 4.7 | 7.1 | 7.7 | 5.9 | 3.8 | 4.3 | 3.1 | 3.2 | 5.7 | 2.8 | 3.8 | 1.4 | 0.6 | 0.8 |
| Total Current Assets | 48.0 | 52.6 | 50.9 | 52.3 | 53.1 | 50.1 | 52.9 | 59.2 | 58.1 | 52.1 | 49.7 | 50.3 | 48.3 | 48.0 | 55.2 | 54.4 | 56.0 | 50.4 | 50.5 | 55.5 | 61.2 | 46.3 | 50.9 | 49.6 | 51.2 | 47.7 | 49.1 | 51.5 | 52.7 | 51.8 | 51.7 | 52.1 | 52.1 | 62.8 | 69.5 | 70.5 | 69.9 | 75.7 | 81.8 | 84.7 | 84.3 | 85.1 | 83.9 | 84.4 | 83.6 | 87.3 | 90.2 | 92.1 | 87.9 | 86.1 | 84.0 | 84.1 | 80.8 | 80.7 | 83.9 | 79.4 | 79.4 | 72.8 | 69.5 | 69.7 | 67.5 | 62.7 | 63.6 | 60.5 | 60.6 | 61.4 | 58.2 | 58.2 | 56.1 | 65.1 | 66.8 | 71.8 | 71.0 | 71.6 | 74.3 | 71.8 | 67.6 | 63.6 | 67.5 | 69.7 | 66.8 | 68.8 | 66.2 | 65.5 | 69.5 | 73.5 | 71.9 | 72.0 | 72.8 | 73.9 | 68.0 | 68.1 | 67.9 | 71.2 | 70.6 | 72.9 | 73.9 | 73.9 | 74.7 | 73.9 | 80.1 | 77.5 | 74.3 | 68.9 | 67.2 | 65.3 | 62.6 | 63.8 | 64.7 | 68.9 | 71.3 | 67.8 | 76.5 | 74.5 | 55.1 | 53 | 51.7 | 50.8 | 48.2 | 46.5 | 46.3 | 44.8 | 44.9 | 42.5 | 42.3 | 43.7 | 45.8 | 45.5 | 47.4 | 55.3 | 61 | 64.9 | 68.1 | 68.4 | 69.7 | 70.8 | 74.5 | 73.8 | 73.7 | 77.6 | 78.7 | 71 | 46.7 |
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 14.5 | 14.8 | 14.9 | 14.7 | 14.8 | 11.1 | 11.6 | 11.9 | 12.5 | 12.6 | 13.1 | 13.8 | 14.5 | 15.5 | 16.3 | 16.9 | 17.4 | 18.3 | 18.5 | 18.9 | 19.4 | 20.0 | 20.7 | 21.3 | 22.1 | 23.2 | 24.1 | 25.0 | 13.0 | 13.8 | 13.5 | 14.0 | 14.1 | 13.9 | 14.3 | 14.6 | 14.8 | 14.8 | 14.1 | 13.4 | 13.1 | 12.4 | 12.8 | 12.7 | 12.7 | 13.1 | 13.2 | 12.0 | 11.2 | 10.2 | 10.0 | 9.2 | 8.3 | 8.4 | 7.9 | 8.1 | 8.4 | 6.6 | 6.9 | 7.2 | 7.2 | 6.7 | 6.8 | 6.7 | 7.0 | 7.0 | 7.3 | 7.7 | 8.0 | 8.2 | 8.7 | 9.1 | 9.5 | 9.4 | 8.4 | 8.0 | 7.8 | 7.2 | 6.9 | 6.7 | 6.7 | 6.2 | 6.3 | 6.7 | 6.8 | 11.2 | 11.3 | 11.2 | 11.5 | 11.6 | 11.1 | 11.5 | 11.1 | 11.1 | 11.6 | 11.5 | 11.4 | 12.2 | 12.0 | 12.1 | 12.0 | 11.8 | 11.9 | 9.2 | 9.0 | 9.3 | 9.4 | 9.5 | 9.5 | 9.3 | 9.3 | 9.1 | 9.2 | 3.1 | 9.1 | 9.1 | 9.1 | 8.6 | 8.8 | 8.7 | 8.8 | 8.9 | 8.8 | 9 | 9.2 | 9.4 | 9.6 | 9.8 | 10 | 14.9 | 15.2 | 15.4 | 15.9 | 25.1 | 24.2 | 21.9 | 21.5 | 19 | 20.4 | 19 | 19.6 | 8.3 | 8.5 |
| Goodwill | 0.2 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.1 | 10.9 | 0 | 8.7 | 0.2 | 12.4 | 10.2 | 11.6 | 0.2 | 14.7 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0 | 0.6 | 0.6 | 0 | 0 | 0.6 | 0.6 | 0.6 | 0.0 | 0.6 | 0.6 | 0.7 | 0.1 | 0.7 | 0.7 | 0.8 | 0.2 | 0.8 | 0.8 | 18.3 | 18.1 | 15.1 | 14.5 | 12.1 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.8 | 0.9 | 0 | 6.5 | 6.3 | 5.6 | 4.9 | 5.0 | 5.2 | 5.3 | 5.0 | 5.5 | 3.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 1.3 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.2 | 0.9 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0.8 | 0.8 | 0 | 0.8 | 0.8 | 0.8 | 0.8 | 0 | 0 | 0 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (8.3) | 0 | (8.0) | (8.0) | (8.0) | (7.0) | 11.6 | (7.3) | (7.3) | (7.2) | (7.2) | 10.9 | 10.8 | 0.8 | 11.3 | 11.1 | 10.9 | 12.9 | 13.1 | 13.4 | 13.1 | 13.1 | 3.8 | 12.9 | 3.8 | 12.3 | 12.7 | 4.4 | 12.9 | 12.4 | 4 | 5 | 5 | 5 | 4 | 5 | 7 | 7 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 12.6 | 24.8 | 12.3 | 12.0 | 11.8 | 11.4 | 11.3 | 11.3 | 11.1 | 11.6 | 11.3 | 11.3 | 11.1 | 11.2 | 11.0 | 10.9 | 10.8 | 11.1 | 11.0 | 10.7 | 17.3 | 16.8 | 16.5 | 16.6 | 16.5 | 18.7 | 18.2 | 18.0 | 19.6 | 18.0 | 17.9 | 16.8 | 16.8 | 16.7 | 16.4 | 16.4 | 16.1 | 15.0 | 14.8 | 14.2 | 22.8 | 14.3 | 22.2 | 22.0 | 21.5 | 20.5 | 1.8 | 20.5 | 20.4 | 20.1 | 20.0 | 1.7 | 1.7 | 11.5 | 0.9 | 1.0 | 1.1 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 10.1 | 0.8 | 9.7 | 13.3 | 0.8 | 9.4 | 0.8 | 0.8 | 8.9 | 8.2 | 8.0 | 7.9 | 8.4 | 7.4 | 8.0 | 7.9 | 10.4 | 10.2 | 7.0 | 9.6 | 9.3 | 9.1 | 8.8 | 8.6 | 8.4 | 7.2 | 7.1 | 6.4 | 6.3 | 6.2 | 6.3 | 5.7 | 5.7 | 5.6 | 5.6 | 5.3 | 5.4 | 4.7 | 4.9 | 6.0 | 6.0 | 4.8 | 4.6 | 4.2 | 4.3 | 4.2 | 4.2 | 3.3 | 3.2 | 3.2 | 3.1 | 2.9 | 14.1 | 14.1 | 14.1 | 13.8 | 13.7 | 13.7 | 13.7 | 13.1 | 13 | 13 | 13.5 | 13.6 | 13.7 | 16.2 | 15.3 | 12.5 | 12.6 | 12.7 | 13.1 | 4 | 3.6 | 3.7 | 3.6 | 3.1 | 4.8 | 5 | 6.4 | 5.4 | 1.8 |
| Total Non-Current Assets | 42.7 | 41.6 | 41.3 | 40.9 | 40.6 | 36.3 | 24.8 | 25.0 | 40.4 | 25.7 | 25.0 | 25.7 | 42.5 | 27.3 | 27.8 | 28.4 | 28.8 | 30.8 | 30.9 | 31.0 | 37.3 | 38.2 | 38.7 | 39.3 | 40.0 | 42.5 | 42.9 | 43.6 | 34.1 | 32.4 | 32.0 | 31.5 | 31.5 | 41.5 | 43.2 | 43.5 | 43.5 | 37.1 | 36.5 | 35.8 | 35.9 | 34.7 | 34.9 | 34.7 | 34.2 | 33.5 | 33.9 | 32.5 | 31.6 | 30.3 | 30.0 | 28.9 | 27.9 | 27.6 | 26.8 | 26.7 | 26.9 | 21.3 | 21.9 | 22.4 | 22.1 | 20.9 | 20.9 | 20.6 | 20.8 | 20.4 | 21.1 | 21.7 | 21.8 | 24.8 | 24.9 | 25.7 | 25.9 | 25.6 | 24.1 | 23.8 | 26.2 | 25.3 | 20.5 | 20.3 | 20.0 | 19.1 | 18.7 | 19.0 | 18.8 | 20.9 | 20.8 | 19.1 | 19.8 | 18.9 | 18.6 | 19.0 | 17.8 | 23.5 | 24.0 | 22.8 | 22.1 | 22.5 | 22.6 | 22.2 | 21.9 | 23.4 | 21.7 | 13.9 | 13.7 | 13.5 | 13.7 | 13.7 | 13.7 | 12.6 | 12.5 | 12.3 | 12.3 | 6 | 23.2 | 23.2 | 23.2 | 22.4 | 22.5 | 22.4 | 22.5 | 22 | 21.8 | 22 | 22.7 | 23 | 23.3 | 26 | 25.3 | 27.4 | 27.8 | 28.1 | 29 | 29.1 | 27.8 | 25.6 | 25.1 | 22.1 | 25.2 | 24 | 26 | 13.7 | 10.3 |
| Total Assets | 90.7 | 94.2 | 92.3 | 93.2 | 93.7 | 86.4 | 77.8 | 84.3 | 98.5 | 77.7 | 74.7 | 76.0 | 90.8 | 75.2 | 83.1 | 82.8 | 84.8 | 81.2 | 81.4 | 86.6 | 98.5 | 84.5 | 89.6 | 88.9 | 91.3 | 90.2 | 91.9 | 95.2 | 86.8 | 84.2 | 83.7 | 83.5 | 83.6 | 104.3 | 112.7 | 114.1 | 113.3 | 112.8 | 118.3 | 120.5 | 120.2 | 119.8 | 118.8 | 119.1 | 117.8 | 120.8 | 124.0 | 124.5 | 119.5 | 116.4 | 114.0 | 113.0 | 108.6 | 108.3 | 110.7 | 106.1 | 106.3 | 94.1 | 91.4 | 92.1 | 89.6 | 83.7 | 84.5 | 81.1 | 81.4 | 81.7 | 79.3 | 79.9 | 77.9 | 89.9 | 91.7 | 97.5 | 96.9 | 97.2 | 98.4 | 95.6 | 93.8 | 88.9 | 88.0 | 90.0 | 86.7 | 87.9 | 84.9 | 84.5 | 88.4 | 94.4 | 92.7 | 91.1 | 92.7 | 92.9 | 86.6 | 87.1 | 85.7 | 94.7 | 94.6 | 95.7 | 96.0 | 96.4 | 97.4 | 96.1 | 102.0 | 100.9 | 96.0 | 82.8 | 80.8 | 78.8 | 76.3 | 77.5 | 78.4 | 81.5 | 83.8 | 80.1 | 88.8 | 80.5 | 78.3 | 76.2 | 74.9 | 73.2 | 70.7 | 68.9 | 68.8 | 66.8 | 66.7 | 64.5 | 65 | 66.7 | 69.1 | 71.5 | 72.7 | 82.7 | 88.8 | 93 | 97.1 | 97.5 | 97.5 | 96.4 | 99.6 | 95.9 | 98.9 | 101.6 | 104.7 | 84.7 | 57 |
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 3.0 | 3.3 | 1.4 | 1.1 | 1.4 | 1.2 | 1.3 | 1.6 | 2.3 | 1.7 | 1.2 | 1.2 | 1.5 | 1.6 | 1.5 | 1.2 | 1.1 | 1.2 | 1.0 | 1.3 | 1.1 | 1.2 | 1.2 | 1.5 | 1.4 | 1.5 | 0.9 | 1.1 | 1.2 | 1.1 | 1.1 | 1.3 | 1.8 | 2.9 | 2.7 | 2.7 | 2.4 | 2.5 | 2.4 | 4.0 | 3.2 | 2.4 | 1.2 | 0.9 | 1.7 | 3.5 | 3.8 | 3.3 | 2.3 | 0.9 | 1.4 | 1.3 | 1.2 | 1.4 | 2.2 | 1.6 | 2.6 | 1.2 | 1.4 | 2.5 | 1.7 | 1.2 | 1.4 | 2.4 | 1.7 | 2.8 | 2.7 | 3.2 | 2.3 | 3.5 | 1.6 | 2.2 | 2.2 | 1.8 | 2.0 | 2.3 | 3.8 | 2.9 | 2.8 | 2.9 | 2.2 | 2.1 | 1.7 | 2.3 | 1.9 | 2.7 | 2.7 | 2.7 | 3.5 | 4.1 | 2.0 | 1.7 | 1.3 | 1.0 | 1.4 | 2.3 | 2.4 | 2.1 | 2.2 | 2.0 | 2.4 | 3.7 | 3.4 | 0.9 | 1.0 | 0.4 | 0.4 | 0.7 | 0.8 | 0.5 | 0.5 | 1 | 1.3 | 1.5 | 1.2 | 0.7 | 0.9 | 1.5 | 1.2 | 0.8 | 1.4 | 0.7 | 1.3 | 0.4 | 0.7 | 1 | 0.9 | 0.5 | 1.1 | 0.6 | 0.9 | 1.3 | 1.2 | 0.9 | 0.8 | 1.1 | 2.2 | 2.2 | 3.1 | 3 | 0 | 0 | 0 |
| Short-Term Debt | 0 | 0 | 2.1 | 2.1 | 2.0 | 1.2 | 1.3 | 1.5 | 1.6 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | 1.8 | 1.8 | 1.7 | 0 | 3 | 3.0 | 6.8 | 2.1 | 1.9 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.2 | 5.2 | 0 | 0 | 6.4 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 5.8 | 6.7 | 5.2 | 5.7 | 8.5 | 6.5 | 5.0 | 0 | 0 | 1.6 | 0 | 1 | 0 | 0 | 0 | 3.3 | 1.8 | 2.1 | 3.4 | 3.5 | 1.2 | 1.5 | 0.2 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0.7 | 0.8 | 0.7 | 0 | 0 | 0.1 | 0.2 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 10.5 | 9.8 | 9.7 | 9.8 | 9.8 | 9.8 | 0.8 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 1 | 1.1 | 2.6 | 2.6 | 4.5 | 4.1 | 2 | 2 | 2 | 2 | 3 | 2.2 | 3.5 | 0.6 | 0.6 | 0.5 |
| Deferred Revenue | 9.4 | 9.9 | 11.1 | 13.1 | 13.6 | 15.2 | 22.7 | 20.9 | 21.6 | 18.4 | 16.4 | 18.4 | 18.6 | 18.7 | 17.0 | 12.8 | 11.1 | 3.1 | 3.5 | 1.8 | 12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0.7 | 0 | 0 | 0 | 1.0 | 0 | 0 | 0 | 1.6 | 0 | 0 | 0.4 | 0.1 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0.2 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.4 | 3.9 | 3.9 | 4.0 | 0 | 0 | 3.8 | 0 | 4.0 | 0 | 0 | 0 | 2.9 | 2.7 | 3.0 | 4.1 | 0 | 3.4 | 0 | 3.6 | 0 | 0 | 0 | 4.1 | 0 | 0 | 0 | 7.2 | 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 |
| Other Current Liabilities | 2.6 | 0.1 | 5.1 | 6.3 | 2.8 | 5.2 | 4.2 | 14.7 | 2.1 | 6.1 | 5.5 | 5.5 | 3.1 | 6.1 | 6.7 | 7.7 | 5.8 | 4.4 | 3.8 | 5.2 | 2.5 | 0.1 | 0.1 | 0.5 | 3.2 | 4.4 | 5.5 | 3.6 | 2.6 | 3.4 | 3.2 | 3.2 | 1.5 | 6.1 | 4.9 | 5.4 | 3.7 | 3.9 | 4.0 | 5.1 | 2.2 | 0 | 0 | 0 | 3.0 | 0 | 0 | 0 | 3.2 | 0 | 0 | (0.0) | 3.9 | 0 | 0 | 0 | (1.9) | 0 | 0 | 0 | 1.8 | 0 | 5 | 0 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (5.2) | 0.3 | 1.1 | 0.3 | 0.9 | 0 | 0.9 | 0.2 | 0.9 | 1.2 | 1.6 | 0.5 | 4.0 | 0.3 | 1.1 | 0.6 | 0.8 | 0 | 0.8 | 0 | 0.8 | 0 | 0.8 | 0 | 0.8 | 0 | 0 | 0 | 3.2 | 7.9 | 7.1 | 3.1 | 4.0 | 3.5 | 3 | 2.5 | 3.6 | 3.4 | 4.5 | 2.5 | 11.7 | 4 | 2.9 | 2.9 | 3.7 | 2.3 | 1.7 | 2 | 2.3 | 1.8 | 1.5 | 1.2 | 1.8 | 2 | 2 | 1.7 | 2.6 | 4.1 | 3.6 | 4.8 | 9.7 | 3.3 | 3.7 | 3.6 | 5.1 | 5.9 | 5 | 4.7 | 13.4 | 10 | 6.7 |
| Total Current Liabilities | 21.0 | 20.2 | 19.7 | 22.7 | 23.5 | 22.9 | 29.5 | 38.7 | 30.8 | 28.0 | 25.0 | 26.9 | 27.3 | 28.1 | 26.9 | 23.5 | 21.9 | 10.4 | 10.0 | 15.4 | 20.6 | 7.1 | 11.2 | 10.7 | 13.0 | 8.0 | 8.3 | 6.5 | 5.8 | 4.6 | 4.3 | 4.4 | 5.3 | 8.9 | 7.6 | 8.1 | 8.1 | 6.4 | 6.7 | 9.1 | 8.8 | 8.6 | 7.1 | 7.8 | 8.3 | 9.1 | 10.3 | 11.0 | 9.7 | 7.5 | 6.8 | 9.4 | 9.3 | 14.7 | 17.4 | 15.1 | 16.2 | 8.9 | 6.6 | 7.8 | 7.4 | 6.9 | 7.8 | 7.1 | 7.3 | 7.5 | 7.0 | 8.4 | 8.0 | 9.9 | 11.5 | 13.2 | 12.1 | 12.1 | 15.5 | 13.0 | 13.6 | 7.2 | 7.0 | 8.6 | 7.0 | 8.3 | 6.4 | 6.0 | 9.8 | 9.1 | 8.3 | 8.3 | 11.8 | 11.8 | 7.5 | 7.0 | 5.9 | 4.5 | 5.4 | 6.2 | 7.6 | 6.9 | 7.8 | 7.7 | 13.5 | 12.3 | 11.2 | 4.0 | 5.0 | 4 | 3.6 | 3.6 | 4.9 | 4.4 | 5.5 | 4 | 13.5 | 6 | 14.6 | 13.4 | 14.3 | 13.6 | 12.7 | 12.6 | 4.5 | 3.2 | 3.6 | 2.4 | 3.3 | 3.8 | 3.8 | 3.2 | 4.8 | 7.3 | 7.1 | 10.6 | 15 | 6.2 | 6.5 | 6.7 | 9.3 | 11.1 | 10.3 | 11.2 | 14 | 10.6 | 7.2 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 8.4 | 11.4 | 12.4 | 10.1 | 10.1 | 10.1 | 9.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.3 | 0.4 | 0.5 | 0.7 | 0.5 | 1.5 | 1.7 | 1.9 | 2.1 | 2.3 | 11.4 | 11.6 | 11.8 | 12 | 12.2 | 12.4 | 12.6 | 12.8 | 12.9 | 19.3 | 20 | 19.9 | 21 | 23.6 | 22.4 | 20.3 | 20.7 | 18.2 | 15.7 | 17.2 | 21 | 5.6 | 6.1 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | 15.2 | 0.0 | 0.0 | 0.0 | 16.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.5) | 0 | 0 | 0 | 0 | 0 | (11.1) | 0 | 0 | 0 | (0.0) | 0 | (0.0) | (0.1) | 0 | 0 | 0 | (0.4) | (0.4) | 0 | 0 | 0 | (0.7) | (0.7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.4 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.1 | 3.5 | 2.2 | 2.9 | 2.9 | 2.9 | 2.9 | 2.1 | 2.2 | 1.8 | 1.5 | 1.7 | 1.9 |
| Other Non-Current Liabilities | 7.7 | 7.8 | 7.8 | 7.9 | 7.9 | 7.9 | 8.0 | 8.1 | 8.1 | 8.3 | 8.4 | 8.4 | 8.4 | 8.5 | 8.6 | 8.7 | 8.8 | 9.2 | 9.1 | 9.1 | 14.1 | 14.9 | 14.8 | 14.7 | 14.6 | 15.8 | 15.7 | 15.6 | 17.8 | 15.1 | 15.2 | 15.1 | 15.1 | 16.8 | 16.2 | 16.1 | 15.9 | 13.2 | 12.9 | 12.7 | 12.1 | 12.0 | 11.9 | 11.8 | 11.7 | 11.6 | 11.4 | 11.3 | 11.3 | 11.3 | 11.2 | 11.2 | 17.1 | 11.1 | 11.2 | 11.1 | 10.2 | 10.8 | 10.9 | 10.8 | 10.7 | 10.5 | 10.4 | 10.3 | 10.3 | 10.2 | 10.1 | 10.1 | 10.0 | 10.4 | 10.3 | 10.4 | 10.3 | 8.7 | 9.3 | 9.4 | 9.3 | 9.2 | 9.2 | 9.2 | 9.1 | 9.1 | 9.2 | 9.3 | 9.3 | 17.2 | 17.3 | 17.4 | 17.6 | 17.8 | 17.8 | 17.8 | 17.9 | 18.3 | 18.4 | 17.9 | 17.8 | 17.8 | 17.9 | 17.9 | 18.1 | 18.2 | 18.2 | 16.9 | 16.8 | 16.9 | 16.9 | 16.9 | 17 | 18.6 | 18.4 | 18.4 | 16 | 10.1 | 4 | 3.8 | 3.8 | 3.7 | 3.6 | 3.5 | 3.5 | 3.3 | 3 | 2.9 | 2.7 | 2.4 | 2.6 | 2.5 | 2.4 | 2.3 | 1.9 | 1.8 | 1.8 | 1.7 | 1.6 | 1.6 | 1.5 | 1.2 | 0.9 | 0.6 | 0.4 | 0.4 | 0.4 |
| Total Non-Current Liabilities | 13.3 | 13.8 | 14.1 | 14.2 | 14.7 | 11.7 | 12.1 | 12.4 | 27.9 | 13.0 | 13.5 | 13.9 | 30.6 | 14.8 | 15.3 | 15.7 | 16.2 | 16.9 | 16.7 | 17.0 | 22.5 | 23.5 | 23.7 | 23.9 | 24.1 | 25.4 | 25.5 | 25.8 | 17.8 | 15.1 | 15.2 | 15.1 | 15.1 | 16.8 | 16.2 | 16.1 | 15.9 | 13.2 | 18.9 | 18.7 | 18.1 | 18.0 | 17.9 | 17.8 | 17.7 | 20.0 | 22.8 | 23.7 | 21.4 | 21.4 | 21.3 | 20.4 | 17.1 | 11.1 | 11.2 | 11.1 | 11.0 | 10.8 | 10.9 | 10.9 | 10.9 | 10.7 | 10.7 | 10.7 | 10.7 | 10.8 | 10.7 | 10.7 | 10.7 | 11.2 | 11.1 | 11.2 | 11.2 | 10.2 | 9.3 | 9.4 | 9.3 | 9.2 | 9.2 | 9.2 | 9.1 | 9.1 | 9.2 | 9.3 | 9.3 | 17.2 | 17.3 | 17.4 | 17.6 | 17.8 | 17.8 | 17.8 | 17.9 | 18.3 | 18.4 | 17.9 | 17.8 | 17.8 | 17.9 | 17.9 | 18.1 | 18.2 | 18.2 | 16.9 | 16.8 | 16.9 | 16.9 | 16.9 | 17 | 18.7 | 18.7 | 18.8 | 18.9 | 12.2 | 4.5 | 5.3 | 5.5 | 5.6 | 5.7 | 5.8 | 14.9 | 14.9 | 14.8 | 14.9 | 14.9 | 14.8 | 15.2 | 15.3 | 15.3 | 21.6 | 25 | 25.2 | 25 | 28.2 | 26.9 | 24.8 | 25.1 | 21.5 | 18.8 | 19.6 | 22.9 | 7.7 | 8.4 |
| Total Liabilities | 34.3 | 33.9 | 33.8 | 36.9 | 38.1 | 34.6 | 41.6 | 51.1 | 58.7 | 41.1 | 38.5 | 40.8 | 57.9 | 42.9 | 42.1 | 39.2 | 38.1 | 27.4 | 26.7 | 32.5 | 43.1 | 30.6 | 35.0 | 34.6 | 37.0 | 33.3 | 33.8 | 32.3 | 23.7 | 19.7 | 19.4 | 19.6 | 20.3 | 25.7 | 23.8 | 24.2 | 24.0 | 19.7 | 25.5 | 27.9 | 26.9 | 26.6 | 25.0 | 25.6 | 26.0 | 29.1 | 33.1 | 34.8 | 31.1 | 29.0 | 28.2 | 29.8 | 26.4 | 25.8 | 28.6 | 26.2 | 27.2 | 19.8 | 17.6 | 18.7 | 18.3 | 17.6 | 18.5 | 17.8 | 18.0 | 18.2 | 17.7 | 19.1 | 18.8 | 21.1 | 22.6 | 24.4 | 23.3 | 22.3 | 24.8 | 22.4 | 22.9 | 16.4 | 16.2 | 17.7 | 16.1 | 17.4 | 15.5 | 15.3 | 19.2 | 26.3 | 25.5 | 25.8 | 29.4 | 29.6 | 25.2 | 24.8 | 23.8 | 22.8 | 23.8 | 24.1 | 25.4 | 24.7 | 25.7 | 25.6 | 31.6 | 30.6 | 29.5 | 20.9 | 21.9 | 20.9 | 20.5 | 20.5 | 21.9 | 23.1 | 24.2 | 22.8 | 32.4 | 18.2 | 19.1 | 18.7 | 19.8 | 19.2 | 18.4 | 18.4 | 19.4 | 18.1 | 18.4 | 17.3 | 18.2 | 18.6 | 19 | 18.5 | 20.1 | 28.9 | 32.1 | 35.8 | 40 | 34.4 | 33.4 | 31.5 | 34.4 | 32.6 | 29.1 | 30.8 | 36.9 | 18.3 | 15.6 |
| Stockholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | 9.9 | 9.9 | 9.8 | 9.8 | 9.7 | 9.7 | 9.6 | 9.6 | 9.5 | 9.5 | 9.4 | 9.4 | 9.4 | 9.4 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 9.0 | 9.0 | 9 | 9 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | 2.8 | 7.7 | 6.1 | 4.3 | 3.7 | 0.5 | (14.9) | (17.6) | (20.0) | (22.7) | (22.8) | (23.6) | (25.6) | (25.9) | (25.6) | (23.2) | (20.1) | (13.3) | (12.5) | (13.0) | (11.5) | (12.9) | (12.1) | (12.4) | (12.1) | (9.2) | (7.6) | (2.7) | (2.1) | 0.3 | 0.6 | 0.4 | (0.1) | 12.4 | 22.8 | 24.3 | 23.7 | 27.1 | 26.8 | 27.8 | 28.5 | 28.6 | 28.4 | 28.4 | 27.5 | 27.6 | 26.7 | 25.4 | 24.7 | 23.9 | 22.7 | 21.3 | 20.7 | 20.7 | 20.9 | 19.4 | 18.7 | 14.5 | 13.4 | 12.6 | 11.3 | 6.6 | 6.1 | 5.8 | 5.3 | 5.1 | 3.0 | 3.2 | 2.5 | 12.0 | 11.9 | 12.8 | 13.6 | 15.2 | 14.5 | 14.9 | 13.5 | 15.0 | 15.8 | 16.4 | 15.5 | 15.3 | 14.1 | 13.6 | 12.4 | 9.8 | 10.1 | 9.9 | 8.9 | 8.9 | 8.6 | 9.7 | 10.4 | 20.1 | 19.9 | 20.4 | 20.9 | 22.4 | 22.0 | 22.0 | 21.2 | 20.3 | 18.7 | 18.0 | 17.2 | 17 | 15.8 | 16.1 | 15.7 | 17.6 | 19 | 16.5 | 16 | 22.1 | 19.7 | 21.8 | 20.4 | 19.8 | 18.4 | 17.2 | 16.3 | 15.5 | 14.7 | 13.7 | 13.4 | 14.7 | 15.2 | 16.9 | 17.3 | 18.6 | 21.7 | 22 | 21.9 | 27.9 | 28.8 | 29.8 | 29.9 | 29.4 | 35.8 | 33.2 | 30.8 | 27.1 | 22.3 |
| Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (1.0) | (0.4) | (0.4) | 0.0 | 0.2 | 0.4 | 0.3 | 0.5 | 0.5 | 0.7 | 0.5 | 0.3 | 0.3 | 0.2 | 0.0 | (0.6) | (1.1) | (1.0) | (0.9) | 2.2 | 2.2 | 1.9 | 2.3 | 2.3 | 2.5 | 1.7 | 2.0 | 2.2 | 3.3 | 3.3 | 2.9 | 3.3 | 3.7 | 4.3 | 4.0 | 4.2 | 4.3 | 3.5 | 3.9 | 4.4 | 4.3 | 3.8 | 4.2 | 3.9 | 4.8 | 5.4 | 5.2 | 4.7 | 5 | 3.2 | 4.0 | 4.7 | 4.9 | 4.2 | 3.5 | 3.9 | 4.4 | 4.8 | 4.8 | 4.7 | 4.6 | 3.8 | 3.1 | 3.7 | 3.1 | 3.2 | 2.7 | 3 | 3.2 | 3.6 | 4.9 | 6.5 | 5.4 | 4.5 | 3.5 | 3.9 | 2.5 | 2.4 | 1.4 | 1.8 | 1.1 | 1.5 | (0.0) | (0.2) | 0.2 | (0.7) | 0.1 | 1.0 | (0.2) | 0.0 | (1.5) | (1.6) | (2.3) | (1.1) | (18.2) | (17.5) | (17.5) | (17.2) | (17) | (14) | (16.6) | (16.4) | (16) | (15.9) | (15.7) | (15.4) | (15.2) | (14.9) | (14.7) | (14.8) | (14.8) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 56.4 | 60.2 | 58.5 | 56.3 | 55.6 | 51.8 | 36.2 | 33.2 | 39.8 | 36.7 | 36.3 | 35.2 | 32.9 | 32.4 | 40.9 | 43.7 | 46.7 | 53.8 | 54.6 | 54.1 | 55.4 | 54.0 | 54.7 | 54.3 | 54.3 | 56.8 | 58.2 | 62.8 | 63.1 | 64.6 | 64.2 | 64.0 | 63.3 | 78.7 | 88.9 | 89.9 | 89.3 | 93.1 | 92.7 | 92.7 | 93.4 | 93.2 | 93.8 | 93.5 | 91.8 | 91.7 | 90.9 | 89.8 | 88.3 | 87.4 | 85.9 | 83.2 | 82.2 | 82.4 | 82.1 | 79.9 | 79.1 | 74.4 | 73.8 | 73.4 | 71.3 | 66.1 | 66 | 63.3 | 63.4 | 63.5 | 61.6 | 60.8 | 59.2 | 68.8 | 69.1 | 73.0 | 73.6 | 74.9 | 73.7 | 73.2 | 70.9 | 72.5 | 71.8 | 72.3 | 70.6 | 70.5 | 69.3 | 69.1 | 69.2 | 68.0 | 67.2 | 65.3 | 63.2 | 63.2 | 61.3 | 62.1 | 61.7 | 71.7 | 70.6 | 71.4 | 70.3 | 71.5 | 71.4 | 70.3 | 70.2 | 70.1 | 66.4 | 61.9 | 59.0 | 57.9 | 55.8 | 57 | 56.5 | 58.4 | 59.6 | 57.3 | 56.4 | 62.3 | 59.2 | 57.5 | 55.1 | 54 | 52.3 | 50.5 | 49.4 | 48.7 | 48.3 | 47.2 | 46.8 | 48.1 | 50.1 | 53 | 52.6 | 53.8 | 56.7 | 57.2 | 57.1 | 63.1 | 64.1 | 64.9 | 65.2 | 63.3 | 69.8 | 70.8 | 67.8 | 66.4 | 41.4 |
| Total Liabilities & Equity | 90.7 | 94.2 | 92.3 | 93.2 | 93.7 | 86.4 | 77.8 | 84.3 | 98.5 | 77.7 | 74.7 | 76.0 | 90.8 | 75.2 | 83.1 | 82.8 | 84.8 | 81.2 | 81.4 | 86.6 | 98.5 | 84.5 | 89.6 | 88.9 | 91.3 | 90.2 | 91.9 | 95.2 | 86.8 | 84.2 | 83.7 | 83.5 | 83.6 | 104.3 | 112.7 | 114.1 | 113.3 | 112.8 | 118.3 | 120.5 | 120.2 | 119.8 | 118.8 | 119.1 | 117.8 | 120.8 | 124.0 | 124.5 | 119.5 | 116.4 | 114.0 | 113.0 | 108.6 | 108.3 | 110.7 | 106.1 | 106.3 | 94.1 | 91.4 | 92.1 | 89.6 | 83.7 | 84.5 | 81.1 | 81.4 | 81.7 | 79.3 | 79.9 | 77.9 | 89.9 | 91.7 | 97.5 | 96.9 | 97.2 | 98.4 | 95.6 | 93.8 | 88.9 | 88.0 | 90.0 | 86.7 | 87.9 | 84.9 | 84.5 | 88.4 | 94.4 | 92.7 | 91.1 | 92.7 | 92.9 | 86.6 | 87.1 | 85.7 | 94.7 | 94.6 | 95.7 | 96.0 | 96.4 | 97.4 | 96.1 | 102.0 | 100.9 | 96.0 | 82.8 | 80.8 | 78.8 | 76.3 | 77.5 | 78.4 | 81.5 | 83.8 | 80.1 | 88.8 | 80.5 | 78.3 | 76.2 | 74.9 | 73.2 | 70.7 | 68.9 | 68.8 | 66.8 | 66.7 | 64.5 | 65 | 66.7 | 69.1 | 71.5 | 72.7 | 82.7 | 88.8 | 93 | 97.1 | 97.5 | 97.5 | 96.4 | 99.6 | 95.9 | 98.9 | 101.6 | 104.7 | 84.7 | 57 |
| Debt Metrics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 7.6 | 8.1 | 8.4 | 8.4 | 8.8 | 5.0 | 5.3 | 5.8 | 6.2 | 6.5 | 6.9 | 7.3 | 7.6 | 8.0 | 8.4 | 8.7 | 9.1 | 9.4 | 9.4 | 9.7 | 10.1 | 10.4 | 13.5 | 14.0 | 16.3 | 11.6 | 11.7 | 12.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.3 | 6 | 6 | 6 | 6 | 6 | 6 | 8.4 | 11.4 | 12.4 | 10.1 | 10.1 | 10.1 | 9.2 | 17.1 | 11.1 | 8.7 | 6.3 | 6.4 | 2.6 | 0.3 | 0.4 | 10.9 | 0.5 | 0.6 | 0.6 | 0.7 | 0.8 | 0.8 | 2.0 | 2.0 | 2.1 | 6.6 | 7.6 | 6.1 | 5.7 | 8.5 | 6.5 | 5.0 | 0 | 0 | 1.6 | 0 | 1 | 0 | 0 | 0 | 3.3 | 1.8 | 2.1 | 3.4 | 3.5 | 1.2 | 1.5 | 0.2 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0.7 | 0.8 | 0.7 | 0 | 0 | 0.1 | 0.2 | 0.4 | 0.5 | 0.6 | 0.8 | 0.9 | 1 | 1.2 | 11 | 11.3 | 11.4 | 11.7 | 11.9 | 12.1 | 12.2 | 12.3 | 12.6 | 12.8 | 13 | 13.2 | 13.5 | 13.8 | 14 | 21.9 | 22.6 | 24.4 | 25.1 | 25.6 | 24.4 | 22.3 | 22.7 | 21.2 | 17.9 | 20.7 | 21.6 | 6.2 | 6.6 |
| Net Debt | 6.0 | 8.0 | 5.4 | 3.8 | 4.0 | (0.5) | (4.4) | (10.4) | (12.1) | (5.2) | (1.8) | (1.8) | (4.4) | (4.8) | (1.7) | 1.5 | (2.5) | (2.7) | (1.2) | 0.8 | 0.3 | 3.2 | 9.9 | 11.6 | 12.5 | 11.4 | 9.1 | 9.8 | (3.7) | (2.4) | (3.9) | (2.6) | (7.9) | (7.0) | (11.0) | (10.9) | (2.2) | (3.1) | 2.2 | (9.6) | (0.1) | (1.1) | 1.9 | 0.1 | (1.2) | 2.3 | 5.0 | 7.9 | 2.4 | 1.5 | 5.0 | 5.1 | 13.7 | 5.9 | 1.7 | 0.9 | 1.6 | (2.0) | (1.3) | (7.3) | 5.6 | (7.9) | (6.8) | (8.8) | (9.3) | (5.8) | (4.9) | (3.7) | (2.9) | (1.2) | 2.7 | 3.8 | (5.0) | (1.0) | 0.8 | 3.4 | 3.7 | (2.5) | (4.8) | (4.6) | (2.6) | (3.2) | (6.8) | (3.7) | (6.7) | (1.1) | (1.3) | (1.3) | (2.3) | 0.7 | (0.6) | (1.6) | (5.8) | (4.7) | (3.9) | (4.3) | (5.0) | (4.4) | (10.6) | (3.0) | (1.4) | (3.2) | (3.0) | (4.5) | (5.0) | (5.5) | (1.3) | (2) | (0.1) | (0.2) | (1.1) | (1.3) | (7.7) | (8.1) | 8.7 | 7.1 | 8 | 8.8 | 11.6 | 11.7 | (3.7) | (1) | 0.4 | 3.8 | 8.7 | 12.1 | 11.6 | 3.7 | 2.8 | 4.8 | 8.8 | 7.9 | 8.6 | 7 | 6.7 | 5.3 | 5.7 | 11.5 | 7.6 | 5.8 | 4.6 | (23.2) | (8) |
| Metric | 2026 Q4 | 2026 Q3 | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | (4.9) | 1.6 | 1.8 | 0.6 | 3.2 | 15.4 | 2.7 | 2.4 | 2.6 | 0.1 | 0.8 | 2.0 | 0.2 | (0.3) | (2.3) | (3.1) | (6.8) | (0.7) | 0.5 | (1.6) | 1.4 | (0.8) | 0.3 | (0.3) | (3.0) | (1.5) | (4.9) | (0.6) | (2.4) | (0.3) | 0.1 | 0.0 | (12.5) | (10.4) | (1.5) | 0.6 | (3.4) | 0.3 | (1.0) | (0.7) | (0.1) | 0.3 | (0.1) | 0.9 | (0.1) | 0.9 | 1.3 | 0.7 | 0.8 | 1.2 | 1.4 | 0.7 | (0.0) | 1.5 | 1.4 | 0.8 | 4.2 | 1.1 | 0.8 | 1.3 | 4.7 | 0.5 | 0.3 | 0.5 | 0.2 | 2.0 | (0.1) | 0.7 | (9.5) | 0.1 | (0.9) | (0.8) | (1.7) | 0.8 | 0.4 | 1.4 | (0.6) | (0.8) | 0.2 | 0.9 | 1.1 | 1.2 | 1.3 | 1.1 | 3.5 | (0.4) | 0.9 | 1.0 | 0.8 | 0.3 | (0.2) | (0.7) | (8.9) | 0.2 | 0.3 | (0.5) | (0.6) | 0.3 | 0.8 | 0.8 | 1.7 | 1.6 | 1.5 | 0.8 | 1.0 | 1.2 | 0.5 | 0.4 | (1.2) | (1.3) | 3.2 | 0.5 | (5.3) | 2.4 | 1.6 | 1.4 | 1.4 | 1.4 | 1.2 | 0.9 | 0.7 | 0.9 | 0.9 | 0.3 | (1.3) | (0.7) | (1.5) | (0.6) | (1.3) | (3.1) | (0.3) | 0 | (6.1) | (0.8) | (1) | (0.1) |
| Depreciation & Amortization | 4.3 | 0 | 0 | 0 | 2.1 | 0 | 0 | 0 | 2.1 | 0 | 0 | 0 | 2.4 | 0 | 0 | 0 | 3.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.3 | 0 | 0 | 0 | 2.8 | 0 | 0 | 0 | 2.5 | 0 | 0 | 0 | 2.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.9 | 0 | 0 | 0 | 2.5 | 0 | 0 | 0 | 2.4 | 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 | 0.4 | 1 | 0.7 | 0.8 | 0.4 | 0.9 |
| Stock-Based Compensation | 2.0 | 0 | 0 | 0 | 1.2 | 0 | 0 | 0 | 0.8 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 0 | 0 | 0 | 1.1 | 0 | 0 | 0 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4.4 | (4.6) | 0.7 | (0.7) | 3.8 | (8.9) | 5.2 | (5.2) | 0.8 | 3.2 | (1.7) | (6.3) | (3.4) | 1.3 | 5.0 | (1.3) | 4.4 | 1.9 | 0.9 | 0.0 | 0.1 | 7.3 | 0.2 | (0.9) | 1.9 | (1.4) | 3.5 | (1.8) | 0.1 | (1.0) | 1.3 | (4.7) | 2.9 | 4.1 | (0.1) | 1.8 | (2.7) | 3.7 | (2.4) | (1.5) | 0.8 | 4.3 | (2.4) | (3.9) | 2.1 | (0.5) | 0.6 | (7.4) | 1.4 | 1 | (2.5) | (4.1) | (2.5) | 1.5 | (3.4) | (2.4) | (1.2) | (2.1) | (4.9) | 0.3 | (3.0) | 2.3 | (3.6) | (1.1) | 3.2 | (2.9) | 0.1 | (0.5) | 2.3 | 3.6 | 1.7 | (2.1) | 3.7 | (2.5) | 0.2 | (3.8) | (4.7) | (1.5) | 0.4 | (2.5) | (2.8) | (1.4) | 2.5 | (5.3) | 4.6 | 0.6 | (1.1) | 0.4 | (0.3) | (1.3) | (0.9) | (3.0) | 1.7 | 1.0 | (1.7) | (0.6) | 1.3 | (0.1) | 2.4 | (2.5) | (4.2) | 0.8 | (0.5) | (0.9) | (2.4) | (0.4) | (0.4) | 1.4 | (4.7) | (1.3) | 2 | 0.8 | (5.5) | 28 | 0.9 | 2.2 | 0.2 | 1.7 | 1.6 | (7.9) | 0.2 | 0.3 | 1.2 | 1.1 | 39 | 0 | 0 | 0 | 0 | 0 | (0.1) | 0.1 | (2.1) | 1.7 | 2.5 | 0.7 |
| Other Non-Cash Items | 3.4 | 1.6 | (3.1) | 1.3 | (10.3) | (10.2) | (4.0) | 1.3 | 1.1 | 0.9 | 0.7 | 1.5 | 2.4 | 1.5 | 0.4 | 0.8 | (0.8) | 1.1 | 1.1 | 0.7 | 1.3 | 0.8 | 1.4 | 1.2 | (20.6) | 2.0 | 1.4 | 2.5 | 3.4 | 1.1 | 1.0 | 1.2 | 10.2 | 7.4 | 1.3 | 0.8 | 7.5 | 1.0 | 1.6 | 1.6 | 0.2 | 0.3 | 1.4 | 1.2 | 0.6 | 1.3 | 1.3 | 1.1 | 0.8 | 1.0 | 0.8 | 1.3 | 2.2 | 1.2 | 1.4 | 1.2 | (2.1) | 1.9 | 1.9 | 1.1 | (1.8) | 1.0 | 0.9 | 1.0 | 1.1 | 1.3 | 1.5 | 1.0 | 9.0 | 1.2 | 1.7 | 0.8 | 0.1 | 0.3 | 1.2 | (2) | (0.6) | 0.7 | 1.2 | 0.6 | 1.1 | 0.2 | (1.0) | (0.6) | (9.3) | 0.7 | 1.1 | 0.6 | 1.4 | 0.4 | 0.5 | 0.4 | 9.3 | 0.0 | 0.9 | 0.8 | 1.3 | 0.1 | (2.3) | 3.3 | 1.5 | 0.3 | 0.5 | 0.9 | 1.0 | (0.3) | 0.7 | 0.8 | 6 | 7.9 | (4.1) | (9.6) | 11.1 | (30) | (2.9) | (0.7) | (0.2) | (1.3) | (1.7) | 6.7 | 2.2 | (0.2) | (0.4) | (0.2) | (34.4) | 1.4 | 2.6 | (0.2) | 3.2 | 6.9 | 0.3 | 0.1 | 7.7 | (0.3) | (0.5) | 0.2 |
| Operating Cash Flow | 7.2 | (1.4) | (0.5) | 1.2 | (0.2) | (3.6) | 3.9 | (1.5) | 7.5 | 4.2 | (0.2) | (2.8) | (0.8) | 2.4 | 3.1 | (3.6) | 0.1 | 2.3 | 2.5 | (0.8) | 2.8 | 7.4 | 1.9 | 0.1 | (0.6) | (0.9) | 0.0 | 0.2 | 1.2 | (0.2) | 2.5 | (3.6) | 0.5 | 1.2 | (0.3) | 3.2 | 1.3 | 5.0 | (1.9) | (0.6) | 0.9 | 4.9 | (1.1) | (1.8) | 2.7 | 1.7 | 3.1 | (5.6) | 2.9 | 3.2 | (0.3) | (2.2) | (0.4) | 4.2 | (0.6) | (0.4) | 0.9 | 0.9 | (2.2) | 2.7 | (0.1) | 3.9 | (2.3) | 0.5 | 4.5 | 0.5 | 1.5 | 1.2 | 1.9 | 4.9 | 2.5 | (2.1) | 2.1 | (1.4) | 1.8 | (4.4) | (5.8) | (1.5) | 1.7 | (1.0) | (0.7) | 0.1 | 2.8 | (4.7) | (1.3) | 0.9 | 0.9 | 2.0 | 1.9 | (0.5) | (0.6) | (3.3) | 2.1 | 1.2 | (0.6) | (0.3) | 2.1 | 0.4 | 0.8 | 1.6 | (1.0) | 2.7 | 1.5 | 0.8 | (0.4) | 0.5 | 0.8 | 2.6 | 0.1 | 5.3 | 1.1 | (8.3) | 0.3 | 0.4 | (0.4) | 2.9 | 1.4 | 1.8 | 1.1 | (0.3) | 3.1 | 1 | 1.7 | 1.2 | 3.3 | 0.7 | 1.1 | (0.8) | 1.9 | 3.8 | 0.2 | 0.8 | (1.4) | 1.7 | 1.4 | 1.7 |
| Investing Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (0.6) | (0.9) | (0.6) | (0.8) | (0.6) | (0.3) | 0.3 | (0.3) | (0.8) | (0.3) | (0.2) | (0.2) | (0.0) | (0.2) | (0.3) | (0.5) | (0.3) | (0.4) | (0.6) | (0.5) | (0.3) | (0.2) | (0.6) | (0.2) | 1.6 | (0.4) | (0.4) | (0.9) | (0.6) | (0.8) | (0.9) | (0.5) | (0.4) | (0.1) | (0.4) | (0.5) | (1.4) | (1.4) | (1.3) | (1.1) | (1.8) | (0.3) | (0.7) | (0.6) | (0.6) | (0.5) | (2.0) | (1.2) | (1.8) | (0.8) | (1.3) | (1.5) | (0.6) | (1.0) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.5) | (0.8) | (0.4) | (0.5) | (0.2) | (0.5) | (0.2) | (0.1) | (0.2) | (0.2) | (0.1) | (0.2) | (0.1) | (0.6) | (0.2) | (0.7) | (0.6) | (1.0) | (0.7) | (0.6) | (0.4) | (0.8) | (0.3) | 0 | 0 | (0.5) | (0.3) | 0 | 0 | (1.3) | 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 | (0.2) | 0.1 | (0.1) | (0.2) | (0.1) | (1.7) | (2.7) | (1.2) |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.0 | (9.8) | (0.0) | (1.0) | 2.2 | (0.3) | 0 | (1.1) | 0 | 0 | 0 | 0 | (1.6) | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0.3 | 0.3 | 0 | 0 | 0.8 | 0 | 0 | 0.2 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | (1.8) | 0 | 0 | 0.0 | 0 | 0 | 0 | 0.8 | (0.1) | 0 | 0 | 0.1 | (0.0) | 0.1 | (2.7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | (0.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | (0.1) | (1.3) | (0.7) | (0.7) | (0.5) | (0.7) | (0.5) | (1.0) | (0.9) | 0 | (1.4) | (1.6) | (1.0) | (1.4) | (0.5) | (1.0) | (0.6) | (1.6) | 0 | 0 | 0 | 0 | (0.6) | 0 | 0 | 0 | 0 | (1.2) | 0 | (0.2) | (0.5) | (0.0) | (0.4) | (1.0) | (1.6) | (1.5) | (0.0) | (0.0) | (1.8) | (0.1) | (0.2) | (0.7) | 0.1 | (0.6) | (3.9) | (4.3) | (2.6) | (3.6) | 0 | (2.5) | (1) | 0 | 0 | 0 | (0.0) | (0.0) | (0.0) | (6.6) | (1.0) | (1.9) | 0 | (0.2) | (0.2) | (0.3) | 0 | 0 | 0 | (2.7) | (5.9) | (2.9) | (1.5) | (2.6) | (0.0) | (2.2) | (1.2) | 0 | (2.5) | (2.4) | (0.9) | 0 | 0 | 0 | (13.6) | 0 | 0 | 0 | (2.0) | 0 | 0 | (0.4) | (21.3) | (2.3) | 0 | 0 | (20) | 0 | 0 | 0 | (9.9) | (0.1) | (1.5) | (1.5) | (10.8) | 0.8 | (0.8) | (15.1) | 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 | 9.8 | 0.1 | 1.0 | 0.3 | 0.3 | 0.3 | 1.1 | 0.5 | 0.5 | 0.8 | 0.7 | 0.5 | 0.6 | 1.7 | 0.8 | 0.8 | 0.0 | 0.4 | 0.6 | 0 | 0 | 0.2 | 6.3 | 0.5 | 2.9 | 0 | 0 | 0.1 | 0.5 | 0 | 0.7 | 1.6 | 1.5 | 1.9 | 2.2 | 0 | 3.2 | 0.8 | 1 | 0.5 | 0.5 | 0.0 | 2 | 0.5 | 1 | 0.6 | 4.5 | 1 | 1.5 | 0 | 1.5 | 0.8 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 5.3 | 6.1 | 1.5 | 5.6 | 1.5 | 3.9 | 0.2 | 3.9 | 0.2 | 0.2 | 6.3 | 6.3 | 9.0 | 2.5 | 0.5 | 0.5 | 2.5 | 0.5 | 2.2 | 5.2 | 0.5 | 6.7 | 0.9 | 0.5 | 13.0 | 2.2 | 7.0 | 1.4 | 2.2 | 1.2 | 0 | 0 | 20.8 | 0 | 0 | 0.5 | 0 | 0 | (0.6) | 2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 |
| Other Investing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (1.0) | 9.8 | 0.0 | 1.0 | (2.2) | 0.3 | 0 | 1.1 | 0 | 0 | 0 | 0 | 0.2 | (1.0) | 0.7 | (0.7) | (0.6) | (1.0) | (0.2) | (1.0) | 0.3 | (5.0) | (0.0) | (0.0) | (1.5) | 2.8 | 1 | (0.0) | (0.1) | (0.7) | 0 | 0.5 | (0.6) | 1.5 | 1.5 | 1.2 | (1.6) | 1.7 | 0.7 | 1.0 | (0.6) | 0.4 | (0.2) | 0 | (4.7) | (0.2) | (0.1) | 0 | (0.8) | 0 | 0 | (0.2) | (0.5) | 0 | 0 | 0 | (0.2) | 0 | 1.0 | 0 | 0 | 0 | 0 | 0 | (1.8) | (1.5) | (0.9) | 0 | 1.0 | 0 | (0.5) | (0.5) | (0.8) | 0.0 | (1.4) | (0.3) | 0.9 | (0.6) | (0.0) | (0.2) | (0.1) | (6.3) | (0.1) | (0.2) | (0.4) | (8.0) | (0.3) | (0.7) | (0.9) | (2.5) | (2.2) | (0.4) | (0.1) | 6.5 | (1.6) | (0.3) | 20.1 | (5.5) | (0.3) | (0.3) | 9.2 | 6.4 | (0.2) | (0.3) | 9.7 | 0 | (0.3) | 0 | (0.2) | 0.9 | 1.7 | 3.7 | 0.2 | (0.3) | (7.7) | 0 | 0 | (0.1) | (0.2) | 0.3 | 0.1 | 0 | 0.1 | (0.3) |
| Investing Cash Flow | (0.6) | (0.9) | (0.6) | (0.8) | (0.6) | (0.3) | (0.5) | (0.3) | (0.8) | (0.3) | (0.2) | (0.2) | (0.0) | 9.7 | (0.2) | (0.7) | (0.6) | (0.8) | (0.8) | (0.1) | (0.3) | (0.8) | (0.7) | 0.5 | (0.8) | (1.4) | 0.3 | (1.6) | (0.3) | (1.8) | (1.1) | (1.5) | (0.1) | (5.1) | (0.2) | 5.8 | (1.5) | 1.5 | (0.3) | (1.1) | (1.7) | (1.1) | (0.7) | (0.1) | 0.6 | 1.0 | (0.5) | 0.1 | (3.4) | 0.9 | (0.6) | (0.5) | (1.9) | (0.6) | (0.5) | 1.0 | (4.1) | 0.2 | (3.7) | (0.3) | (2.5) | (2.6) | (0.5) | (1.2) | (0.8) | 0.5 | (0.1) | (0.2) | (0.4) | (0.1) | 0.8 | (6.7) | 3.7 | 4.0 | 0.8 | 4.9 | 0.2 | (0.4) | (1.3) | 3.5 | 0.4 | (2.8) | (0.1) | 2.9 | 7.0 | (0.5) | (0.9) | (2.0) | 1.0 | (0.1) | (0.3) | (0.1) | (0.9) | 0.4 | 0.7 | 0.2 | (1.0) | (5.8) | 6.8 | 0.7 | (0.6) | (1.5) | (2.2) | (0.7) | (0.6) | 4.2 | (1.6) | 0.2 | 0.1 | (5.5) | (0.9) | 2.6 | (0.7) | 6.3 | (1.7) | (1.8) | (1.1) | 0.8 | (1.1) | (15.1) | (0.2) | 0.9 | 1.7 | 3.7 | 0.2 | (0.3) | (7.7) | 0 | (0.2) | 0.1 | (0.3) | 0.1 | (0.1) | (1.7) | (2.6) | (1.3) |
| Financing Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (3) | 0 | (2.0) | 5.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (2.4) | (3) | (1) | 2.3 | 0 | 0 | 0.9 | 3.2 | 1.0 | (3.6) | 2.4 | (0.1) | 3.5 | 2.3 | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (1.2) | (0.1) | (0.1) | (4.6) | (1.1) | 1.4 | (18.6) | (3.0) | 2 | 1.5 | 0 | 0 | 0 | 1.6 | (1) | 0 | 0 | 0 | (3.3) | 1.4 | (0.4) | (1.4) | (0.1) | 2.2 | (0.6) | 1.5 | (0.1) | (0.0) | 0 | 0 | (0.2) | 0.1 | 0 | 0 | (0.4) | (0.1) | 0 | 0 | (0.2) | 0 | 0 | 0 | (0.2) | (0.2) | 0 | 0 | (2.1) | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.2) | (0.3) | (0.2) | (1.2) | (0.2) | (7.7) | (0.7) | (2) | (0.7) | (1.4) | 1.3 | 2.1 | (0.4) |
| Stock Repurchased | 0 | (0.6) | (0.4) | (0.6) | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | (0.1) | (2.9) | (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 | (0.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.1) | 0 | (0.9) | 0 | 0 | 0 | 0 | (0.4) | (0.2) | 0 | (0.3) | (0.2) | (0.1) |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0.2 | (9.6) | 0 | 0 | 0 | 0 | 0 | (9.4) | (9.4) | 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) | (0.9) | 0 | (0.9) | (1.7) | (0.9) | 0 | (0.9) | 0 | (0.9) | 0 | (0.9) | 0 | (0.8) | 0 | (0.8) | 0 | (0.8) | 0 | (0.8) | 0 | (0.8) | 0 | (0.8) | (0.0) | (0.8) | 0 | (0.8) | 0 | (0.8) | 0 | (0.8) | 0 | (0.7) | 0 | (0.8) | 0 | (0.7) | 0 | (0.8) | 0 | (0.8) | 0 | (0.7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 0 | 0 | 0 | 0 | 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 | (0.7) | (6.3) | 0.3 | 0.0 | 0.1 | (0.0) | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | (0.0) | 0.1 | 0.0 | 0.1 | 0.2 | (1.7) | 0 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.1 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.0 | 0.2 | (0.1) | (0.0) | 5.1 | 0.1 | (1.6) | (0.1) | 0.1 | 1.0 | 0.0 | 0 | (0.0) | 0.1 | 0.0 | 0.1 | 0.1 | 0 | 0.3 | (0.2) | (0.0) | 0.0 | (0.7) | (0.3) | 0.2 | (0.0) | (0.1) | (0.5) | 0.2 | (0.1) | (0.1) | 0.2 | 1.8 | 0 | (0.1) | (0.1) | 0.1 | 0 | (0.5) | (0.1) | 2.1 | 0 | 0.3 | 0.3 | 0.3 | (0.1) | (0.1) | (0.1) | (0.2) | (0.8) | (0.2) | 0.1 | 0 | (0.1) | (0.4) | 0 | (0.1) | 0.1 | 0 | 0 | 0.7 | 0 | 0 | 0 |
| Financing Cash Flow | 0 | (0.6) | (0.4) | (0.6) | 0 | (0.2) | (9.7) | 0 | 0 | 0 | 0 | 0 | (9.4) | (9.4) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (3) | (0.0) | (2.0) | 5.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | 0 | 0 | 0.0 | (0.7) | (6.3) | 0.3 | 0.0 | 0.1 | (0.0) | 0.0 | 0.0 | (2.2) | (3.0) | (1.0) | 2.3 | (0.0) | 0.1 | 0.9 | 3.3 | 1.1 | (5.3) | 2.4 | (0.1) | 3.5 | 2.3 | (0.1) | (0.1) | 0.0 | (0.0) | (0.1) | (0.1) | (0.1) | (0.1) | (1.2) | (0.1) | (0.1) | (4.7) | (3.9) | 1.3 | (0.7) | (3.8) | 1.9 | 0.6 | 5.1 | (0.8) | (1.7) | 0.9 | (0.9) | 0.1 | 0.0 | (0.9) | (3.4) | 0.7 | (0.4) | (2.2) | 0.0 | 1.3 | (0.4) | 0.5 | (0.1) | (0.8) | (0.7) | (1.1) | 0.0 | (0.7) | (0.1) | (1.4) | (0.2) | (0.9) | (0.1) | (0.6) | 0.4 | (0.7) | (0.1) | (0.9) | (0.3) | (0.9) | (0.5) | (0.9) | (0.1) | 0.2 | 0.3 | (0.4) | 0.3 | (0.1) | (0.1) | (0.1) | (0.2) | (0.8) | (0.2) | (0.2) | (0.3) | (1.2) | (1.6) | (0.2) | (7.8) | (0.6) | (2.4) | (0.9) | (0.7) | 1 | 1.9 | (0.5) |
| Cash Position | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | 6.6 | (2.9) | (1.5) | (0.2) | (0.8) | (4.2) | (6.4) | (1.8) | 6.7 | 3.9 | (0.4) | (3.0) | (0.8) | 2.7 | 2.9 | (4.3) | (0.6) | 1.5 | 1.7 | (0.9) | 2.6 | 3.6 | 1.2 | (1.4) | 3.5 | (2.3) | 0.4 | (1.4) | 1.3 | (1.5) | 1.3 | (5.2) | (0.1) | (3.9) | (0.2) | 9.3 | (0.4) | (1.0) | 0.1 | (2.1) | (1.0) | 3.0 | (1.8) | (1.3) | 1.2 | (0.3) | 1.9 | (3.2) | (0.9) | 3.5 | 0.9 | 0.7 | (1.8) | (1.8) | 1.5 | 0.7 | 0.2 | 2.9 | (6.0) | 2.4 | (3.1) | 1.0 | (2.1) | (0.5) | 3.5 | 0.8 | 0.0 | 0.8 | 1.6 | (0.6) | 0.1 | (7.3) | 4.4 | (1.0) | 4.6 | 1.8 | (1.1) | (2.3) | (1.5) | 3.6 | (1.5) | (2.6) | 3.1 | (3.0) | 2.3 | 1.3 | (0.4) | (2.3) | 2.9 | 0.9 | (1.3) | (2.8) | 1.2 | 0.9 | (0.5) | (1.0) | 1.0 | (6.2) | 7.5 | 0.9 | (6.8) | 0.2 | (0.8) | (0.5) | (0.6) | 4.1 | (0.9) | 1.8 | (0.1) | (1.1) | (0.3) | (6.6) | (0.5) | 6.9 | (1.8) | 0.7 | 0.6 | 2.5 | (0.1) | (15.5) | 2.7 | 1.1 | 3.2 | 4.7 | 3.2 | (1.2) | (1.6) | (1) | (7.8) | (0.6) | (2.4) | 0 | (0.7) | 1 | 1.9 | (0.5) |
| Cash at Beginning | 1.5 | 4.4 | 5.9 | 6.1 | 6.9 | 11.0 | 17.4 | 19.3 | 11.7 | 8.7 | 9.1 | 12.0 | 12.9 | 10.1 | 7.2 | 11.6 | 12.1 | 10.6 | 8.9 | 9.8 | 7.3 | 3.7 | 2.4 | 3.8 | 0.3 | 2.6 | 2.2 | 3.7 | 2.4 | 3.9 | 2.6 | 7.9 | 7.9 | 11.8 | 12.0 | 2.7 | 3.1 | 4.1 | 4.0 | 6.1 | 7.1 | 4.1 | 5.9 | 7.2 | 6.1 | 6.4 | 4.5 | 7.7 | 8.6 | 5.1 | 4.1 | 3.5 | 5.2 | 7.0 | 5.5 | 4.8 | 4.5 | 1.6 | 7.7 | 5.3 | 8.4 | 7.4 | 9.4 | 10.0 | 6.5 | 5.7 | 5.7 | 4.9 | 3.3 | 3.9 | 3.7 | 11.0 | 6.7 | 7.7 | 3.1 | 1.3 | 2.5 | 4.8 | 6.3 | 2.6 | 4.2 | 6.8 | 3.7 | 6.7 | 4.4 | 3.1 | 3.4 | 5.7 | 2.8 | 1.8 | 3.1 | 6.0 | 4.7 | 3.9 | 4.3 | 5.4 | 4.4 | 10.6 | 3.0 | 2.1 | 4.0 | 3.7 | 4.5 | 5.0 | 5.6 | 1.5 | 2.4 | 0.6 | 0 | 0 | 0 | 8.7 | 0 | 0 | 0 | 3.4 | 0 | 0 | 0 | 15.9 | 0 | 0 | 0 | 4.3 | 0 | 0 | 0 | 11.2 | 0 | 0 | 0 | 16.5 | 0 | 0 | 0 | 17 |
| Cash at End | 8.1 | 1.5 | 4.4 | 5.9 | 6.1 | 6.9 | 11.0 | 17.4 | 18.3 | 12.6 | 8.7 | 9.1 | 12.0 | 12.9 | 10.1 | 7.2 | 11.6 | 12.1 | 10.6 | 8.9 | 9.8 | 7.3 | 3.7 | 2.4 | 3.8 | 0.3 | 2.6 | 2.2 | 3.7 | 2.4 | 3.9 | 2.6 | 7.9 | 7.9 | 11.8 | 12.0 | 2.7 | 3.1 | 4.1 | 4.0 | 6.1 | 7.1 | 4.1 | 5.9 | 7.2 | 6.1 | 6.4 | 4.5 | 7.7 | 8.6 | 5.1 | 4.1 | 3.5 | 5.2 | 7.0 | 5.5 | 4.8 | 4.5 | 1.6 | 7.7 | 5.3 | 8.4 | 7.4 | 9.4 | 10.0 | 6.5 | 5.7 | 5.7 | 4.9 | 3.3 | 3.9 | 3.7 | 11.0 | 6.7 | 7.7 | 3.1 | 1.3 | 2.5 | 4.8 | 6.3 | 2.6 | 4.2 | 6.8 | 3.7 | 6.7 | 4.4 | 3.1 | 3.4 | 5.7 | 2.8 | 1.8 | 3.1 | 6.0 | 4.7 | 3.9 | 4.3 | 5.4 | 4.4 | 10.6 | 3.0 | (2.9) | 4.0 | 3.7 | 4.5 | 5.0 | 5.6 | 1.5 | 2.4 | (0.1) | (1.1) | (0.3) | 2.1 | (0.5) | 6.9 | (1.8) | 4.1 | 0.6 | 2.5 | (0.1) | 0.4 | 2.7 | 1.1 | 3.2 | 9 | 3.2 | (1.2) | (1.6) | 10.2 | (7.8) | (0.6) | (2.4) | 16.5 | (0.7) | 1 | 1.9 | 16.5 |
| Free Cash Flow | 6.6 | (2.3) | (1.1) | 0.4 | (0.8) | (4.0) | 4.2 | (1.8) | 6.7 | 3.9 | (0.4) | (3.0) | (0.8) | 2.3 | 2.8 | (4.0) | (0.3) | 1.9 | 1.9 | (1.3) | 2.6 | 7.2 | 1.3 | (0.1) | 1.0 | (1.3) | (0.3) | (0.8) | 0.6 | (1.0) | 1.6 | (4.0) | 0.1 | 1.0 | (0.8) | 2.7 | (0.1) | 3.7 | (3.2) | (1.7) | (0.9) | 4.6 | (1.8) | (2.4) | 2.1 | 1.2 | 1.2 | (6.8) | 1.1 | 2.4 | (1.7) | (3.6) | (1.0) | 3.2 | (0.9) | (0.7) | 0.6 | 0.6 | (2.6) | 2.1 | (1.0) | 3.4 | (2.8) | 0.2 | 4.0 | 0.2 | 1.4 | 1.0 | 1.7 | 4.7 | 2.4 | (2.2) | 1.5 | (1.6) | 1.1 | (5.0) | (6.9) | (2.2) | 1.1 | (1.4) | (1.5) | (0.3) | 2.8 | (4.7) | (1.8) | 0.7 | 0.9 | 2.0 | 0.6 | (0.5) | (0.6) | (3.3) | 1.7 | 1.2 | (0.6) | (0.3) | 2.1 | 0.4 | 0.8 | 1.6 | (1.0) | 2.7 | 1.5 | 0.8 | (0.4) | 0.5 | 0.8 | 2.6 | 0.1 | 5.3 | 1.1 | (8.3) | 0.3 | 0.4 | (0.4) | 2.9 | 1.4 | 1.8 | 1.1 | (0.3) | 3.1 | 1 | 1.7 | 1.2 | 3.3 | 0.7 | 1.1 | (0.8) | 1.7 | 3.9 | 0.1 | 0.6 | (1.5) | 0 | (1.3) | 0.5 |
| Key Metrics | 2026 Q4 | 2026 Q3 | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1988 Q3 | 1988 Q2 | 1988 Q1 | 1987 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 15.4 | 16.9 | 17.1 | 13.8 | 20.0 | 18.9 | 15.8 | 15.1 | 15.6 | 13.7 | 13.6 | 12.4 | 13.0 | 10.6 | 8.9 | 8.2 | 10.2 | 12.2 | 12.9 | 13.0 | 15.6 | 11.7 | 14.0 | 13.0 | 10.2 | 9.6 | 9.1 | 12.6 | 13.2 | 13.2 | 12.1 | 11.0 | 7.5 | 10.6 | 9.3 | 12.0 | 12.2 | 12.8 | 12.9 | 12.7 | 14.2 | 13.5 | 16.0 | 16.7 | 19.2 | 18.4 | 19.2 | 19.7 | 19.5 | 18.2 | 17.0 | 16.8 | 17.5 | 17.1 | 17.6 | 16.7 | 17.2 | 15.4 | 15.1 | 15.9 | 15.9 | 12.6 | 12.5 | 12.1 | 13.1 | 12.5 | 11.4 | 12.4 | 12.4 | 13.2 | 14.0 | 13.1 | 14.3 | 17.1 | 17.5 | 15.6 | 15.5 | 12.1 | 14.3 | 14.3 | 15.1 | 15.1 | 11.5 | 11.1 | 11.9 | 11.2 | 14.4 | 17.7 | 17.3 | 14.1 | 10.0 | 8.8 | 7.0 | 9.4 | 8.3 | 6.8 | 9.1 | 9.6 | 11.5 | 11.1 | 14.3 | 15.2 | 10.8 | 8.9 | 7.9 | 7.1 | 6 | 5.5 | 2.7 | 3.1 | 6.2 | 7 | 8.6 | 8 | 8 | 7.3 | 7.6 | 7.6 | 6.6 | 6.1 | 7.7 | 6.5 | 5.6 | 5.3 | 6 | 5.5 | 6 | 6.6 | 11.4 | 6.3 | 4.4 | 5.5 | 14.8 | 9.9 | 9 | 9.5 | 17.9 | 12.1 | 10.1 | 13.1 | 17.4 | 12.9 | 13.2 | 13 | 17.4 | 14.4 | 16.2 | 13.9 | 16.3 | 12.8 | 12.8 | 16 | 16.4 | 17.1 | 16.5 | 9.3 | 8.5 | 10.3 | 9.2 | 8 | 10 |
| Gross Profit | 0.2 | 6.6 | 6.5 | 5.1 | 7.5 | 8.3 | 7.6 | 6.7 | 6.3 | 3.1 | 4.3 | 4.9 | 4.0 | 3.5 | 0.3 | (0.0) | (2.8) | 3.2 | 4.1 | 4.1 | 4.7 | 2.8 | 5.3 | 4.1 | (0.2) | 3.1 | (1.2) | 4.0 | 3.4 | 4.1 | 4.0 | 4.3 | 1.3 | (2.9) | 2.2 | 4.5 | (0.7) | 3.7 | 4.1 | 4.1 | 4.7 | 4.7 | 5.2 | 5.8 | 5.3 | 5.9 | 6.7 | 5.7 | 6.1 | 6.1 | 6.2 | 6.3 | 5.6 | 6.8 | 6.7 | 6.0 | 6.1 | 6.2 | 6.1 | 6.1 | 5.6 | 4.8 | 4.8 | 4.7 | 4.6 | 4.4 | 4.4 | 4.3 | 0.8 | 3.5 | 2.7 | 3.2 | 2.3 | 5.5 | 5.5 | 4.5 | 3.1 | 3.8 | 5.3 | 4.9 | 5.0 | 5.5 | 4.1 | 4.1 | 3.4 | 3.7 | 5.3 | 5.8 | 4.9 | 4.8 | 3.3 | 2.6 | (1.9) | 3.1 | 2.6 | 2.1 | 2.0 | 3.6 | 4.4 | 4.1 | 4.0 | 5.8 | 4.7 | 3.9 | 5.5 | 3.1 | 2.6 | 2.4 | 3 | 0.9 | 2 | 2.4 | 2.7 | 0.3 | 2.9 | 2.5 | 4 | 2.8 | 2.4 | 2.2 | 4.2 | 2.2 | 2 | 1.3 | 2.1 | 0.6 | 0.7 | 1.4 | 2.8 | (1.2) | 1.3 | 2.4 | (1.4) | 2.2 | 0.9 | 3.1 | 17.9 | 12.1 | 10.1 | 13.1 | 17.4 | 12.9 | 13.2 | 13 | 17.4 | 14.4 | 16.2 | 13.9 | 16.3 | 12.8 | 12.8 | 16 | 16.4 | 17.1 | 16.5 | 9.3 | 8.5 | 10.3 | 9.2 | 8 | 10 |
| Operating Income | (6.3) | 1.3 | 1.7 | 0.4 | 3.3 | 3.5 | 2.6 | 2.4 | 2.5 | (0.5) | 0.9 | 2.1 | 0.4 | 0.3 | (2.3) | (3.1) | (5.9) | (0.7) | 0.3 | (1.7) | 0.1 | (0.9) | 0.2 | (0.3) | (3.7) | (1.6) | (4.9) | (0.8) | (2.3) | (0.4) | (0.2) | 0.1 | (3.4) | (7.3) | (1.9) | 0.2 | (4.4) | (0.9) | (1.3) | (0.8) | 0.0 | 0.3 | 0.0 | 0.9 | (0.0) | 1.0 | 1.8 | 0.9 | 1.4 | 1.3 | 1.3 | 1.0 | (0.2) | 1.8 | 2.0 | 1.1 | 1.4 | 1.9 | 1.8 | 1.8 | 1.1 | 0.8 | 0.8 | 0.8 | 0.5 | 0.3 | 0.2 | 0.7 | (3.4) | (0.2) | (1.0) | (1.3) | (3.0) | 0.8 | 0.4 | (0.8) | (2.7) | (1.7) | 0.0 | 0.7 | 0.3 | 1.2 | 0.1 | 0.1 | (2.4) | (0.9) | 0.8 | 1.2 | 0.6 | 0.1 | (0.7) | (1.6) | (11.3) | (0.3) | 0.0 | (1.0) | (1.4) | 0.1 | 0.7 | 0.7 | 2.1 | 1.7 | 1.5 | 0.6 | 0.2 | 0.5 | 0.3 | (0.1) | (3.3) | (2.1) | (0.3) | 0.4 | (9.5) | (1.7) | 1.1 | 0.9 | 0.7 | 0.8 | 0.6 | 0.5 | 0.5 | 0.4 | 0.5 | (0.4) | (1.3) | (1.7) | (2.1) | (1) | (1.5) | (4) | (0.7) | (0.2) | (10.2) | (0.1) | (1.9) | 0.1 | (31.1) | 12.1 | 10.1 | 13.1 | (46.4) | 12.9 | 13.2 | 13 | (40.1) | 14.4 | 16.2 | 13.9 | (37.8) | 12.8 | 12.8 | 16 | (40.3) | 17.1 | 16.5 | 9.3 | (21) | 10.3 | 9.2 | 8 | (14.5) |
| Net Income | (4.9) | 1.6 | 1.8 | 0.6 | 3.2 | 15.4 | 2.7 | 2.4 | 2.6 | 0.1 | 0.8 | 2.0 | 0.2 | (0.3) | (2.3) | (3.1) | (6.8) | (0.7) | 0.5 | (1.6) | 1.4 | (0.8) | 0.3 | (0.3) | (3.0) | (1.5) | (4.9) | (0.6) | (2.4) | (0.3) | 0.1 | 0.0 | (12.5) | (10.4) | (1.5) | 0.6 | (3.4) | 0.3 | (1.0) | (0.7) | (0.1) | 0.3 | (0.1) | 0.9 | (0.1) | 0.9 | 1.3 | 0.7 | 0.8 | 1.2 | 1.4 | 0.7 | (0.0) | 1.5 | 1.4 | 0.8 | 4.2 | 1.1 | 0.8 | 1.3 | 4.7 | 0.5 | 0.3 | 0.5 | 0.2 | 2.0 | (0.1) | 0.7 | (9.5) | 0.1 | (0.9) | (0.8) | (1.7) | 0.8 | 0.4 | 1.4 | (0.6) | (0.8) | 0.2 | 0.9 | 1.1 | 1.2 | 1.3 | 1.1 | 3.5 | (0.4) | 0.9 | 1.0 | 0.8 | 0.3 | (0.2) | (0.7) | (8.9) | 0.2 | 0.3 | (0.5) | (0.6) | 0.3 | 0.8 | 0.8 | 1.7 | 1.6 | 1.5 | 0.8 | 1.0 | 1.2 | 0.5 | 0.4 | (1.2) | (1.4) | 3.2 | 0.5 | (5.3) | 2.4 | 1.6 | 1.4 | 1.4 | 1.3 | 1.2 | 0.9 | 0.7 | 0.9 | 1 | 0.3 | (1.3) | (0.5) | (1.7) | (0.4) | (1.3) | (3) | (0.3) | 0 | (6.1) | (0.8) | (1) | (0.1) | 0.3 | (0.2) | 0 | 0.4 | (3.5) | (0.6) | (1.7) | (0.5) | 0.6 | 0.4 | 0.9 | 0.6 | 0.7 | 0 | 0.8 | 0.8 | (0.6) | 0.8 | 1.8 | 1.8 | 0.1 | 1.7 | 1.8 | 1.2 | 1.6 |
| EPS (Diluted) | -0.50 | 0.16 | 0.18 | 0.07 | 0.34 | 1.60 | 0.28 | 0.25 | 0.28 | 0.01 | 0.08 | 0.22 | 0.03 | -0.03 | -0.25 | -0.33 | -0.74 | -0.08 | 0.05 | -0.17 | 0.15 | -0.09 | 0.04 | -0.03 | -0.32 | -0.17 | -0.54 | -0.07 | -0.26 | -0.04 | 0.01 | 0.00 | -1.41 | -1.18 | -0.17 | 0.07 | -0.39 | 0.04 | -0.12 | -0.08 | -0.01 | 0.03 | -0.01 | 0.10 | -0.01 | 0.10 | 0.15 | 0.08 | 0.09 | 0.14 | 0.16 | 0.08 | -0.01 | 0.18 | 0.17 | 0.09 | 0.49 | 0.13 | 0.09 | 0.16 | 0.55 | 0.06 | 0.04 | 0.06 | 0.02 | 0.25 | -0.02 | 0.08 | -1.16 | 0.01 | -0.11 | -0.09 | -0.19 | 0.09 | 0.05 | 0.16 | -0.07 | -0.09 | 0.02 | 0.10 | 0.13 | 0.14 | 0.15 | 0.13 | 0.41 | -0.04 | 0.10 | 0.12 | 0.10 | 0.04 | -0.03 | -0.09 | -1.06 | 0.03 | 0.03 | -0.06 | -0.07 | 0.04 | 0.10 | 0.10 | 0.21 | 0.19 | 0.17 | 0.10 | 0.13 | 0.15 | 0.06 | 0.06 | -0.18 | -0.18 | 0.41 | 0.07 | -0.74 | 0.31 | 0.21 | 0.18 | 0.19 | 0.18 | 0.17 | 0.13 | 0.11 | 0.13 | 0.13 | 0.03 | -0.17 | -0.06 | -0.21 | -0.04 | -0.16 | -0.37 | -0.03 | 0.01 | -0.76 | -0.10 | -0.12 | -0.01 | 0.03 | -0.03 | – | 0.05 | -0.39 | -0.07 | -0.19 | -0.06 | 0.08 | 0.05 | 0.11 | 0.07 | 0.08 | 0.01 | 0.10 | 0.10 | -0.07 | 0.09 | 0.21 | 0.21 | 0.01 | 0.23 | 0.25 | 0.18 | 0.23 |
| Balance Sheet | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 1.6 | 0.1 | 3.0 | 4.5 | 4.7 | 5.5 | 9.7 | 16.2 | 18.3 | 11.7 | 8.7 | 9.1 | 12.0 | 12.9 | 10.1 | 7.2 | 11.6 | 12.1 | 10.6 | 8.9 | 9.8 | 7.3 | 3.7 | 2.4 | 3.8 | 0.3 | 2.6 | 2.2 | 3.7 | 2.4 | 3.9 | 2.6 | 7.9 | 7.0 | 11.0 | 10.9 | 2.2 | 3.1 | 4.1 | 4.0 | 6.1 | 7.1 | 4.1 | 5.9 | 7.2 | 6.1 | 6.4 | 4.5 | 7.7 | 8.6 | 5.1 | 4.1 | 3.5 | 5.2 | 7.0 | 5.5 | 4.8 | 4.5 | 1.6 | 7.7 | 5.3 | 8.4 | 7.4 | 9.4 | 10.0 | 6.5 | 5.7 | 5.7 | 4.9 | 3.3 | 3.9 | 3.7 | 11.0 | 6.7 | 7.7 | 3.1 | 1.3 | 2.5 | 4.8 | 6.3 | 2.6 | 4.2 | 6.8 | 3.7 | 6.7 | 4.4 | 3.1 | 3.4 | 5.7 | 2.8 | 1.8 | 3.1 | 6.0 | 4.7 | 3.9 | 4.3 | 5.4 | 4.4 | 10.6 | 3.0 | 2.1 | 4.0 | 3.7 | 4.5 | 5.0 | 5.6 | 1.5 | 2.4 | 0.6 | 0.8 | 1.9 | 2.2 | 8.7 | 9.3 | 2.3 | 4.2 | 3.4 | 2.9 | 0.3 | 0.4 | 15.9 | 13.3 | 12.2 | 9 | 4.3 | 1.1 | 1.9 | 10.1 | 11.2 | 17.1 | 13.8 | 16.5 | 16.5 | 18.6 | 17.7 | 17 | 17 | 9.7 | 10.3 | 14.9 | 17 | 29.4 | 14.6 | ||||||||||||||||||
| Total Assets | 90.7 | 94.2 | 92.3 | 93.2 | 93.7 | 86.4 | 77.8 | 84.3 | 98.5 | 77.7 | 74.7 | 76.0 | 90.8 | 75.2 | 83.1 | 82.8 | 84.8 | 81.2 | 81.4 | 86.6 | 98.5 | 84.5 | 89.6 | 88.9 | 91.3 | 90.2 | 91.9 | 95.2 | 86.8 | 84.2 | 83.7 | 83.5 | 83.6 | 104.3 | 112.7 | 114.1 | 113.3 | 112.8 | 118.3 | 120.5 | 120.2 | 119.8 | 118.8 | 119.1 | 117.8 | 120.8 | 124.0 | 124.5 | 119.5 | 116.4 | 114.0 | 113.0 | 108.6 | 108.3 | 110.7 | 106.1 | 106.3 | 94.1 | 91.4 | 92.1 | 89.6 | 83.7 | 84.5 | 81.1 | 81.4 | 81.7 | 79.3 | 79.9 | 77.9 | 89.9 | 91.7 | 97.5 | 96.9 | 97.2 | 98.4 | 95.6 | 93.8 | 88.9 | 88.0 | 90.0 | 86.7 | 87.9 | 84.9 | 84.5 | 88.4 | 94.4 | 92.7 | 91.1 | 92.7 | 92.9 | 86.6 | 87.1 | 85.7 | 94.7 | 94.6 | 95.7 | 96.0 | 96.4 | 97.4 | 96.1 | 102.0 | 100.9 | 96.0 | 82.8 | 80.8 | 78.8 | 76.3 | 77.5 | 78.4 | 81.5 | 83.8 | 80.1 | 88.8 | 80.5 | 78.3 | 76.2 | 74.9 | 73.2 | 70.7 | 68.9 | 68.8 | 66.8 | 66.7 | 64.5 | 65 | 66.7 | 69.1 | 71.5 | 72.7 | 82.7 | 88.8 | 93 | 97.1 | 97.5 | 97.5 | 96.4 | 99.6 | 95.9 | 98.9 | 101.6 | 104.7 | 84.7 | 57 | ||||||||||||||||||
| Total Debt | 7.6 | 8.1 | 8.4 | 8.4 | 8.8 | 5.0 | 5.3 | 5.8 | 6.2 | 6.5 | 6.9 | 7.3 | 7.6 | 8.0 | 8.4 | 8.7 | 9.1 | 9.4 | 9.4 | 9.7 | 10.1 | 10.4 | 13.5 | 14.0 | 16.3 | 11.6 | 11.7 | 12.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.3 | 6 | 6 | 6 | 6 | 6 | 6 | 8.4 | 11.4 | 12.4 | 10.1 | 10.1 | 10.1 | 9.2 | 17.1 | 11.1 | 8.7 | 6.3 | 6.4 | 2.6 | 0.3 | 0.4 | 10.9 | 0.5 | 0.6 | 0.6 | 0.7 | 0.8 | 0.8 | 2.0 | 2.0 | 2.1 | 6.6 | 7.6 | 6.1 | 5.7 | 8.5 | 6.5 | 5.0 | 0 | 0 | 1.6 | 0 | 1 | 0 | 0 | 0 | 3.3 | 1.8 | 2.1 | 3.4 | 3.5 | 1.2 | 1.5 | 0.2 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0.7 | 0.8 | 0.7 | 0 | 0 | 0.1 | 0.2 | 0.4 | 0.5 | 0.6 | 0.8 | 0.9 | 1 | 1.2 | 11 | 11.3 | 11.4 | 11.7 | 11.9 | 12.1 | 12.2 | 12.3 | 12.6 | 12.8 | 13 | 13.2 | 13.5 | 13.8 | 14 | 21.9 | 22.6 | 24.4 | 25.1 | 25.6 | 24.4 | 22.3 | 22.7 | 21.2 | 17.9 | 20.7 | 21.6 | 6.2 | 6.6 | ||||||||||||||||||
| Stockholders' Equity | 56.4 | 60.2 | 58.5 | 56.3 | 55.6 | 51.8 | 36.2 | 33.2 | 39.8 | 36.7 | 36.3 | 35.2 | 32.9 | 32.4 | 40.9 | 43.7 | 46.7 | 53.8 | 54.6 | 54.1 | 55.4 | 54.0 | 54.7 | 54.3 | 54.3 | 56.8 | 58.2 | 62.8 | 63.1 | 64.6 | 64.2 | 64.0 | 63.3 | 78.7 | 88.9 | 89.9 | 89.3 | 93.1 | 92.7 | 92.7 | 93.4 | 93.2 | 93.8 | 93.5 | 91.8 | 91.7 | 90.9 | 89.8 | 88.3 | 87.4 | 85.9 | 83.2 | 82.2 | 82.4 | 82.1 | 79.9 | 79.1 | 74.4 | 73.8 | 73.4 | 71.3 | 66.1 | 66 | 63.3 | 63.4 | 63.5 | 61.6 | 60.8 | 59.2 | 68.8 | 69.1 | 73.0 | 73.6 | 74.9 | 73.7 | 73.2 | 70.9 | 72.5 | 71.8 | 72.3 | 70.6 | 70.5 | 69.3 | 69.1 | 69.2 | 68.0 | 67.2 | 65.3 | 63.2 | 63.2 | 61.3 | 62.1 | 61.7 | 71.7 | 70.6 | 71.4 | 70.3 | 71.5 | 71.4 | 70.3 | 70.2 | 70.1 | 66.4 | 61.9 | 59.0 | 57.9 | 55.8 | 57 | 56.5 | 58.4 | 59.6 | 57.3 | 56.4 | 62.3 | 59.2 | 57.5 | 55.1 | 54 | 52.3 | 50.5 | 49.4 | 48.7 | 48.3 | 47.2 | 46.8 | 48.1 | 50.1 | 53 | 52.6 | 53.8 | 56.7 | 57.2 | 57.1 | 63.1 | 64.1 | 64.9 | 65.2 | 63.3 | 69.8 | 70.8 | 67.8 | 66.4 | 41.4 | ||||||||||||||||||
| Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 7.2 | (1.4) | (0.5) | 1.2 | (0.2) | (3.6) | 3.9 | (1.5) | 7.5 | 4.2 | (0.2) | (2.8) | (0.8) | 2.4 | 3.1 | (3.6) | 0.1 | 2.3 | 2.5 | (0.8) | 2.8 | 7.4 | 1.9 | 0.1 | (0.6) | (0.9) | 0.0 | 0.2 | 1.2 | (0.2) | 2.5 | (3.6) | 0.5 | 1.2 | (0.3) | 3.2 | 1.3 | 5.0 | (1.9) | (0.6) | 0.9 | 4.9 | (1.1) | (1.8) | 2.7 | 1.7 | 3.1 | (5.6) | 2.9 | 3.2 | (0.3) | (2.2) | (0.4) | 4.2 | (0.6) | (0.4) | 0.9 | 0.9 | (2.2) | 2.7 | (0.1) | 3.9 | (2.3) | 0.5 | 4.5 | 0.5 | 1.5 | 1.2 | 1.9 | 4.9 | 2.5 | (2.1) | 2.1 | (1.4) | 1.8 | (4.4) | (5.8) | (1.5) | 1.7 | (1.0) | (0.7) | 0.1 | 2.8 | (4.7) | (1.3) | 0.9 | 0.9 | 2.0 | 1.9 | (0.5) | (0.6) | (3.3) | 2.1 | 1.2 | (0.6) | (0.3) | 2.1 | 0.4 | 0.8 | 1.6 | (1.0) | 2.7 | 1.5 | 0.8 | (0.4) | 0.5 | 0.8 | 2.6 | 0.1 | 5.3 | 1.1 | (8.3) | 0.3 | 0.4 | (0.4) | 2.9 | 1.4 | 1.8 | 1.1 | (0.3) | 3.1 | 1 | 1.7 | 1.2 | 3.3 | 0.7 | 1.1 | (0.8) | 1.9 | 3.8 | 0.2 | 0.8 | (1.4) | 1.7 | 1.4 | 1.7 | |||||||||||||||||||||||||
| Capital Expenditure | (0.6) | (0.9) | (0.6) | (0.8) | (0.6) | (0.3) | 0.3 | (0.3) | (0.8) | (0.3) | (0.2) | (0.2) | (0.0) | (0.2) | (0.3) | (0.5) | (0.3) | (0.4) | (0.6) | (0.5) | (0.3) | (0.2) | (0.6) | (0.2) | 1.6 | (0.4) | (0.4) | (0.9) | (0.6) | (0.8) | (0.9) | (0.5) | (0.4) | (0.1) | (0.4) | (0.5) | (1.4) | (1.4) | (1.3) | (1.1) | (1.8) | (0.3) | (0.7) | (0.6) | (0.6) | (0.5) | (2.0) | (1.2) | (1.8) | (0.8) | (1.3) | (1.5) | (0.6) | (1.0) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.5) | (0.8) | (0.4) | (0.5) | (0.2) | (0.5) | (0.2) | (0.1) | (0.2) | (0.2) | (0.1) | (0.2) | (0.1) | (0.6) | (0.2) | (0.7) | (0.6) | (1.0) | (0.7) | (0.6) | (0.4) | (0.8) | (0.3) | 0 | 0 | (0.5) | (0.3) | 0 | 0 | (1.3) | 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 | (0.2) | 0.1 | (0.1) | (0.2) | (0.1) | (1.7) | (2.7) | (1.2) | |||||||||||||||||||||||||
| Free Cash Flow | 6.6 | (2.3) | (1.1) | 0.4 | (0.8) | (4.0) | 4.2 | (1.8) | 6.7 | 3.9 | (0.4) | (3.0) | (0.8) | 2.3 | 2.8 | (4.0) | (0.3) | 1.9 | 1.9 | (1.3) | 2.6 | 7.2 | 1.3 | (0.1) | 1.0 | (1.3) | (0.3) | (0.8) | 0.6 | (1.0) | 1.6 | (4.0) | 0.1 | 1.0 | (0.8) | 2.7 | (0.1) | 3.7 | (3.2) | (1.7) | (0.9) | 4.6 | (1.8) | (2.4) | 2.1 | 1.2 | 1.2 | (6.8) | 1.1 | 2.4 | (1.7) | (3.6) | (1.0) | 3.2 | (0.9) | (0.7) | 0.6 | 0.6 | (2.6) | 2.1 | (1.0) | 3.4 | (2.8) | 0.2 | 4.0 | 0.2 | 1.4 | 1.0 | 1.7 | 4.7 | 2.4 | (2.2) | 1.5 | (1.6) | 1.1 | (5.0) | (6.9) | (2.2) | 1.1 | (1.4) | (1.5) | (0.3) | 2.8 | (4.7) | (1.8) | 0.7 | 0.9 | 2.0 | 0.6 | (0.5) | (0.6) | (3.3) | 1.7 | 1.2 | (0.6) | (0.3) | 2.1 | 0.4 | 0.8 | 1.6 | (1.0) | 2.7 | 1.5 | 0.8 | (0.4) | 0.5 | 0.8 | 2.6 | 0.1 | 5.3 | 1.1 | (8.3) | 0.3 | 0.4 | (0.4) | 2.9 | 1.4 | 1.8 | 1.1 | (0.3) | 3.1 | 1 | 1.7 | 1.2 | 3.3 | 0.7 | 1.1 | (0.8) | 1.7 | 3.9 | 0.1 | 0.6 | (1.5) | 0 | (1.3) | 0.5 | |||||||||||||||||||||||||