PBT - Permian Basin Royalty Trust
Price:
--
--
| Metric | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 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 | 1986 Q3 | 1986 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 4.2 | 3.6 | 2.7 | 7.3 | 3.1 | 3.1 | 3.8 | 8.4 | 8.8 | 6.0 | 14.4 | 3.3 | 6.1 | 5.2 | 15.4 | 27.3 | 7.6 | 4.1 | 3.4 | 3.3 | 2.9 | 2.1 | 2.0 | 1.4 | 2.4 | 6.3 | 5.1 | 6.1 | 4.8 | 4.5 | 7.5 | 7.2 | 7.6 | 9.7 | 7.4 | 6.1 | 7.5 | 9.6 | 7.4 | 6.6 | 4.4 | 2.8 | 3.2 | 5.9 | 4.1 | 4.6 | 7.0 | 15.2 | 14.6 | 12.1 | 10.9 | 12.6 | 11.2 | 7.0 | 9.4 | 9.1 | 16.1 | 20.4 | 14.5 | 14.9 | 18.4 | 16.8 | 14.3 | 16.0 | 18.4 | 16.5 | 14.1 | 10.5 | 6.7 | 7.7 | 23.1 | 35.6 | 27.3 | 26.5 | 23.1 | 18.0 | 13.4 | 13.9 | 14.8 | 18.7 | 14.1 | 19.0 | 20.7 | 16.0 | 12.8 | 13.5 | 15.1 | 11.7 | 9.0 | 9.2 | 8.4 | 8.7 | 8.6 | 7.0 | 7.3 | 6.3 | 5.7 | 4.6 | 7.3 | 8.5 | 12.1 | 12.1 | 11.0 | 9.5 | 9.1 | 6.4 | 7.1 | 6.0 | 4.0 | 1.8 | 1.5 | 2.4 | 1.6 | 5.3 | 5.3 | 4.4 | 4.2 | 8.7 | 6.5 | 7.1 | 3.8 | 2.6 | 4.0 | 2.6 | 2.3 | 3.2 | 4.6 | 4.2 | 1.5 | 6.3 | 4.4 | 5.2 | 4.4 | 5.4 | 6.6 | 6.3 | 3.6 | 5 | 5.3 | 4.9 | 4.8 | 9 | 9.6 | 4.2 | 0 | 5.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost of Revenue | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4.2 | 3.6 | 2.7 | 7.3 | 3.1 | 3.1 | 3.8 | 8.4 | 8.8 | 6.0 | 14.4 | 3.3 | 6.1 | 5.2 | 15.4 | 27.3 | 7.6 | 4.1 | 3.4 | 3.3 | 2.9 | 2.1 | 2.0 | 1.4 | 2.4 | 6.3 | 5.1 | 6.1 | 4.8 | 4.5 | 7.5 | 7.2 | 7.6 | 9.7 | 7.4 | 6.1 | 7.5 | 9.6 | 7.4 | 6.6 | 4.4 | 2.8 | 3.2 | 5.9 | 4.1 | 4.6 | 7.0 | 15.2 | 14.6 | 12.1 | 10.9 | 12.6 | 11.2 | 7.0 | 9.4 | 9.1 | 16.1 | 20.4 | 14.5 | 14.9 | 18.4 | 16.8 | 14.3 | 16.0 | 18.4 | 16.5 | 14.1 | 10.5 | 6.7 | 7.7 | 23.1 | 35.6 | 27.3 | 26.5 | 23.1 | 18.0 | 13.4 | 13.9 | 14.8 | 18.7 | 14.1 | 19.0 | 20.7 | 16.0 | 12.8 | 13.5 | 15.1 | 11.7 | 9.0 | 9.2 | 8.4 | 8.7 | 8.6 | 7.0 | 7.3 | 6.3 | 5.7 | 4.6 | 7.3 | 8.5 | 12.1 | 12.1 | 11.0 | 9.5 | 9.1 | 6.4 | 7.1 | 6.0 | 4.0 | 1.8 | 1.5 | 2.4 | 1.6 | 5.3 | 5.3 | 4.4 | 4.2 | 8.7 | 6.5 | 7.1 | 3.8 | 2.6 | 4.0 | 2.6 | 2.3 | 3.2 | 4.6 | 4.2 | 1.5 | 6.3 | 4.4 | 5.2 | 4.4 | 5.4 | 6.6 | 6.3 | 3.6 | 5 | 5.3 | 4.9 | 4.8 | 9 | 9.6 | 4.2 | 0 | 5.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.3 | 0.5 | 1,826.3 | 0.4 | 0.7 | 0.5 | 0.4 | 0.4 | 0.4 | 0.6 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.1 | 0.5 | 0.3 | 0.1 | 0.2 | 0.6 | 0.4 | 0.2 | 0.2 | 0.5 | 0.4 | 0.2 | 0.2 | 0.6 | 0.3 | (0.2) | 0.2 | 0.5 | 0.3 | 0.2 | 0.2 | 0.5 | 0.4 | 0.2 | 0.1 | 0.5 | 0.3 | 1.0 | 0.2 | 0.5 | 0.3 | 0.2 | 0.2 | 0.5 | 0.3 | 0.2 | 0.1 | 0.5 | 0.4 | 0.2 | 0.1 | 0.5 | 0.4 | 0.1 | 0.1 | 0.4 | 0.4 | 0.1 | 0.1 | 0.3 | 0.3 | 0.1 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0 | 0.1 | 0.2 | 0.2 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses | 0 | 0 | (1,826.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.1 | 0.3 | 0.5 | 0 | 0.1 | 0.3 | 0.3 | 0.2 | 0.4 | 0.3 | 0.3 | 0.1 | 0.1 | 0.5 | 0.3 | 4.9 | 5.9 | 4.3 | 4.2 | 7.4 | 7.1 | 0 | 9.3 | 7.3 | 0 | 0 | 9.2 | (0.1) | (0.1) | (0.1) | 2.5 | 3.4 | 5.6 | 0.1 | 4.3 | 6.9 | 15.0 | 14.1 | 11.7 | 10.7 | 12.5 | 10.6 | 6.7 | 0 | (0.3) | (1.0) | (0.7) | (0.5) | (0.3) | 0.5 | (0.7) | 14.1 | (0.2) | (0.9) | (0.8) | 13.9 | (0.3) | (1.0) | (0.9) | 23.0 | (0.3) | (0.7) | (0.7) | 23.0 | (0.2) | (0.6) | (0.6) | 14.6 | (0.3) | (0.4) | (0.6) | 20.6 | (0.2) | (0.5) | (0.6) | 15.0 | (0.2) | (0.3) | (0.4) | 8.3 | (0.1) | (0.3) | (0.4) | (0.1) | (0.1) | (0.3) | (0.3) | (0.1) | (0.1) | (0.3) | (0.3) | (0.1) | (0.1) | (0.3) | (0.2) | (0.1) | (0.1) | (0.2) | (0.3) | (0.1) | (0.1) | (0.3) | (0.2) | (0.1) | (0.1) | (0.4) | (0.3) | (0.2) | (0.2) | (0.3) | (0.2) | (0.1) | (0.1) | (0.3) | (0.3) | (0.2) | (0.2) | (0.4) | (0.4) | (0.4) | (0.2) | (0.4) | (0.4) | (0.2) | (0.2) | (0.3) | (0.4) | 0 | (0.2) | (0.4) | (0.4) | 9.6 | (0.2) | 0 | (0.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses | 0.3 | 0.5 | 0.2 | 0.4 | 0.7 | 0.5 | 0.4 | 0.4 | 0.4 | 0.6 | 0.2 | 0.1 | 0.3 | 0.5 | 0.2 | 0.1 | 0.3 | 0.3 | 0.2 | 0.4 | 0.3 | 0.3 | 0.1 | 0.1 | 0.5 | 0.3 | 5.1 | 6.1 | 4.8 | 4.5 | 7.5 | 7.2 | 0.6 | 9.7 | 7.4 | 0.2 | 0.5 | 9.6 | 7.4 | 0.2 | 0.6 | 2.8 | 3.2 | 5.9 | 0.6 | 4.6 | 7.0 | 15.2 | 14.6 | 12.1 | 10.9 | 12.6 | 11.2 | 7.0 | 1.0 | (0.2) | (0.5) | 20.4 | 1.0 | (0.1) | 1 | 16.8 | 19,497.9 | (0.1) | (0.5) | 16.5 | 14.1 | (0.1) | (0.5) | (0.4) | 23.1 | (0.1) | (0.4) | 26.5 | 23.1 | (0.1) | (0.3) | (0.3) | 14.8 | (0.2) | (0.2) | (0.3) | 20.7 | (0.1) | (0.2) | (0.3) | 15.1 | (0.1) | (0.1) | (0.2) | 8.4 | (0.1) | (0.1) | (0.2) | (0.1) | (0.1) | (0.1) | (0.2) | (0.0) | (0.1) | (0.1) | (0.2) | (0.0) | (0.0) | (0.2) | (0.1) | (0.0) | (0.0) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.2) | (0.2) | (0.1) | (0.2) | (0.2) | (0.1) | (0.1) | 3.6 | (0.2) | 0 | (0.1) | (0.2) | (0.2) | 9.6 | (0.1) | 0 | (0.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | 3.9 | 3.0 | 2.4 | 6.9 | 2.4 | 2.6 | 3.4 | 8.1 | 8.4 | 5.5 | 14.3 | 3.2 | 5.8 | 4.7 | 15.3 | 27.2 | 7.4 | 3.7 | 3.2 | 3.0 | 2.7 | 1.8 | 1.8 | 1.3 | 1.9 | 5.9 | 4.9 | 5.9 | 4.3 | 4.2 | 7.4 | 7.1 | 7.0 | 9.3 | 7.3 | 5.9 | 7.0 | 9.2 | 7.2 | 6.4 | 3.8 | 2.5 | 2.9 | 5.6 | 3.7 | 4.3 | 6.9 | 15.0 | 14.1 | 11.7 | 10.7 | 12.5 | 10.6 | 6.7 | (44.7) | 9.0 | 15.7 | 20.1 | (49.1) | 14.7 | 17.9 | 16.5 | 14.1 | 15.9 | 18.0 | 16.1 | 13.9 | 10.3 | 6.2 | 7.3 | 23.0 | 35.4 | 26.9 | 26.1 | 23.0 | 17.9 | 13.1 | 13.6 | 14.6 | 18.6 | 13.8 | 18.7 | (25.8) | 15.9 | 12.5 | 13.2 | (17.9) | 11.6 | 8.9 | 9.0 | 8.3 | 8.6 | 8.4 | 6.8 | 7.2 | 6.2 | 5.5 | 4.4 | 7.2 | 8.4 | 11.9 | 12.0 | 10.9 | 9.5 | 8.9 | 6.3 | 7.1 | 5.9 | 3.8 | 1.6 | 1.5 | 2.4 | 1.5 | 5.1 | 5.3 | 4.3 | 4.0 | 8.6 | 6.4 | 7.0 | 3.7 | 2.5 | 3.9 | 2.5 | 2.1 | 3.0 | 4.5 | 4.1 | 1.3 | 6.1 | 4.2 | 5.1 | 4.2 | 5.2 | 6.5 | 6.2 | 3.4 | 4.8 | 5.3 | 4.8 | 4.6 | 8.8 | 9.6 | 4.1 | 0 | 5.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.1 | 0.0 | 0.0 | 0.0 | 0.0 | 35.6 | 27.3 | 26.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3.9 | 3.0 | 2.4 | 6.9 | 2.4 | 2.6 | 3.4 | 8.1 | 8.4 | 5.5 | 14.3 | 3.2 | 5.8 | 4.7 | 15.3 | 27.2 | 7.4 | 3.7 | 3.2 | 3.0 | 2.7 | 1.8 | 1.8 | 1.3 | 1.9 | 5.9 | 4.9 | 5.9 | 4.3 | 4.2 | 7.4 | 7.1 | 7.0 | 9.3 | 7.3 | 5.9 | 7.0 | 9.2 | 7.3 | 6.4 | 3.8 | 2.5 | 3.4 | 5.6 | 3.7 | 4.3 | 6.9 | 15.0 | 14.1 | 11.7 | 10.7 | 12.5 | 10.6 | 6.7 | 0 | 9.0 | 15.7 | 20.1 | 14.3 | 14.7 | 17.9 | 16.5 | 14.1 | 15.9 | 18.0 | 16.1 | 13.9 | 10.3 | 6.2 | 7.3 | 0 | 35.4 | 26.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.4 | 6.8 | 7.2 | 6.2 | 5.5 | 4.4 | 7.2 | 8.4 | 11.9 | 12.0 | 10.9 | 0 | 8.9 | 6.3 | 7.1 | 5.9 | 3.8 | 1.6 | 1.5 | 2.4 | 1.5 | 5.1 | 5.3 | 4.3 | 4.0 | 8.6 | 6.4 | 7.0 | 3.7 | 2.5 | 3.9 | 2.5 | 2.1 | 3.0 | 0 | 0 | 0 | 6.1 | 0 | 5.1 | 4.2 | 5.2 | 6.5 | 6.2 | 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 |
| EBIT | 3.9 | 3.0 | 2.4 | 6.9 | 2.4 | 2.6 | 3.4 | 8.1 | 8.4 | 5.5 | 14.3 | 3.2 | 5.8 | 4.7 | 15.3 | 27.2 | 7.4 | 3.7 | 3.2 | 3.0 | 2.7 | 1.8 | 1.8 | 1.3 | 1.9 | 5.9 | 4.9 | 5.9 | 4.3 | 4.2 | 7.4 | 7.1 | 7.0 | 9.3 | 7.3 | 5.9 | 7.0 | 9.2 | 7.2 | 6.4 | 3.8 | 2.5 | 3.4 | 5.6 | 3.7 | 4.3 | 6.9 | 15.0 | 14.1 | 11.7 | 10.7 | 12.5 | 10.6 | 6.7 | 0 | 9.0 | 15.7 | 20.1 | (49.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0.0 | 0.2 | (0.0) | (0.1) | 0.0 | 0 | 0 | 0 | (0.0) | 0 | 0.0 | 0.0 | 0.0 | 0 | 0.1 | 0.0 | 0.0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Before Tax | 3.9 | 3.0 | 2.4 | 6.9 | 2.4 | 2.6 | 3.4 | 8.1 | 8.4 | 5.5 | 14.3 | 3.2 | 5.8 | 4.7 | 15.3 | 27.2 | 7.4 | 3.7 | 3.2 | 3.0 | 2.7 | 1.8 | 1.8 | 1.3 | 1.9 | 5.9 | 4.9 | 5.9 | 4.3 | 4.2 | 7.4 | 7.1 | 7.0 | 9.3 | 7.3 | 5.9 | 7.0 | 9.2 | 7.1 | 6.2 | 3.7 | 2.3 | 2.9 | 5.5 | 3.5 | 4.2 | 6.9 | 15.0 | 14.1 | 11.7 | 10.7 | 12.5 | 10.6 | 6.7 | (44.7) | 9.0 | 15.7 | 20.1 | (49.1) | 0 | 0 | 0 | (50.0) | 0 | 0 | 0 | (23.8) | 0 | 0 | 0 | (88.5) | 0 | 0 | 0 | (44.7) | 0 | 0 | 0 | (51.1) | 0 | 0 | 0 | (41.7) | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (54.0) | 0 | 0 | 0 | (63.4) | (14.7) | (17.9) | (16.5) | (64.1) | (15.9) | (18.0) | (16.1) | (37.7) | (10.3) | (6.2) | (7.3) | (111.5) | (35.4) | (26.9) | 0 | (13.6) | 0 | 0 | 0 | 0.0 | 0 | (13.8) | 0 | (16.0) | 0 | 0 | 0 | (11.7) | 0 | 0 | 0 | (15.2) | 0 | (8.4) | (6.8) | (7.2) | (6.2) | (5.5) | (4.4) | (7.2) | (8.4) | (11.9) | (12.0) | (10.9) | 0 | (8.9) | (6.3) | (7.1) | (5.9) | (3.8) | (1.6) | (1.5) | (2.4) | (1.5) | (5.1) | (5.3) | (4.3) | (4.0) | (8.6) | (6.4) | (7.0) | (3.7) | (2.5) | (3.9) | (2.5) | (2.1) | (3.0) | (0.1) | (0.1) | (0.1) | (6.1) | (0.1) | (5.1) | (4.2) | (5.2) | (6.5) | (6.2) | (0.1) | 0 | 0.2 | 0 | 0 | 0 | 0 | (0.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | 3.9 | 3.0 | 2.4 | 6.9 | 2.4 | 2.6 | 3.4 | 8.1 | 8.4 | 5.5 | 14.3 | 3.2 | 5.8 | 4.7 | 15.3 | 27.2 | 7.4 | 3.7 | 3.2 | 3.0 | 2.7 | 1.8 | 1.8 | 1.3 | 1.9 | 5.9 | 4.9 | 5.9 | 4.3 | 4.2 | 7.4 | 7.1 | 7.0 | 9.3 | 7.3 | 5.9 | 7.0 | 9.2 | 7.1 | 6.2 | 3.7 | 2.3 | 2.9 | 5.5 | 3.5 | 4.2 | 6.9 | 15.0 | 14.1 | 11.7 | 10.7 | 12.5 | 10.6 | 6.7 | 9.3 | 9.0 | 15.7 | 20.1 | 14.3 | 14.7 | 17.9 | 16.5 | 14.1 | 15.9 | 18.0 | 16.1 | 13.9 | 10.3 | 6.2 | 7.3 | 23.0 | 35.4 | 26.9 | 26.1 | 23.0 | 17.9 | 13.1 | 13.6 | 14.6 | 18.6 | 13.8 | 18.7 | 20.6 | 15.9 | 12.5 | 13.2 | 15.0 | 11.6 | 8.9 | 9.0 | 8.3 | 8.6 | 8.4 | 6.8 | 7.2 | 6.2 | 5.5 | 4.4 | 7.2 | 8.4 | 11.9 | 12.0 | 10.9 | 9.5 | 8.9 | 6.3 | 7.1 | 5.9 | 3.8 | 1.6 | 1.5 | 2.4 | 1.5 | 5.1 | 5.3 | 4.3 | 4.0 | 8.6 | 6.4 | 7.0 | 3.7 | 2.5 | 3.9 | 2.5 | 2.1 | 3.0 | 4.6 | 4.2 | 1.4 | 6.1 | 4.3 | 5.1 | 4.2 | 5.2 | 6.5 | 6.2 | 3.5 | 4.8 | 5.1 | 4.8 | 4.6 | 8.9 | 9.6 | 4.2 | 5.6 | 5.4 | 6 | 5.5 | 5.6 | 4.5 | 4.6 | 4.4 | 5.3 | 6.9 | 7.4 | 7.9 | 5.6 | 4.6 | 7 | 7.1 | 7.1 |
| Per Share Data | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | 0.08 | 0.06 | 0.05 | 0.15 | 0.05 | 0.06 | 0.07 | 0.17 | 0.18 | 0.12 | 0.31 | 0.07 | 0.12 | 0.10 | 1.48 | 0.58 | 0.16 | 0.08 | 0.07 | 0.06 | 0.06 | 0.04 | 0.04 | 0.03 | 0.04 | 0.13 | 0.11 | 0.13 | 0.09 | 0.09 | 0.16 | 0.15 | 0.15 | 0.20 | 0.16 | 0.13 | 0.15 | 0.20 | 0.15 | 0.13 | 0.08 | 0.05 | 0.06 | 0.12 | 0.08 | 0.09 | 0.15 | 0.32 | 0.30 | 0.25 | 0.23 | 0.27 | 0.23 | 0.14 | 0.20 | 0.19 | 0.34 | 0.43 | 0.31 | 0.32 | 0.38 | 0.35 | 0.30 | 0.34 | 0.39 | 0.35 | 0.30 | 0.22 | 0.13 | 0.16 | 0.49 | 0.76 | 0.58 | 0.56 | 0.49 | 0.38 | 0.28 | 0.29 | 0.31 | 0.40 | 0.30 | 0.40 | 0.44 | 0.34 | 0.27 | 0.28 | 0.32 | 0.25 | 0.19 | 0.19 | 0.18 | 0.19 | 0.18 | 0.15 | 0.16 | 0.13 | 0.12 | 0.09 | 0.15 | 0.18 | 0.26 | 0.26 | 0.23 | 0.20 | 0.19 | 0.13 | 0.15 | 0.13 | 0.08 | 0.04 | 0.03 | 0.05 | 0.03 | 0.11 | 0.11 | 0.09 | 0.09 | 0.18 | 0.14 | 0.15 | 0.08 | 0.05 | 0.08 | 0.05 | 0.05 | 0.07 | 0.10 | 0.09 | 0.03 | 0.13 | 0.09 | 0.11 | 0.09 | 0.11 | 0.14 | 0.13 | 0.07 | 0.10 | 0.11 | 0.10 | 0.10 | 0.19 | 0.21 | 0.09 | 0.12 | 0.12 | 0.13 | 0.12 | 0.12 | 0.10 | 0.10 | 0.10 | 0.11 | 0.15 | 0.16 | 0.17 | 0.12 | 0.10 | 0.15 | 0.15 | 0.15 |
| EPS (Diluted) | 0.08 | 0.06 | 0.05 | 0.15 | 0.05 | 0.06 | 0.07 | 0.17 | 0.18 | 0.12 | 0.31 | 0.07 | 0.12 | 0.10 | 1.48 | 0.58 | 0.16 | 0.08 | 0.07 | 0.06 | 0.06 | 0.04 | 0.04 | 0.03 | 0.04 | 0.13 | 0.11 | 0.13 | 0.09 | 0.09 | 0.16 | 0.15 | 0.15 | 0.20 | 0.16 | 0.13 | 0.15 | 0.20 | 0.15 | 0.13 | 0.08 | 0.05 | 0.06 | 0.12 | 0.08 | 0.09 | 0.15 | 0.32 | 0.30 | 0.25 | 0.23 | 0.27 | 0.23 | 0.14 | 0.20 | 0.19 | 0.34 | 0.43 | 0.31 | 0.32 | 0.38 | 0.35 | 0.30 | 0.34 | 0.39 | 0.35 | 0.30 | 0.22 | 0.13 | 0.16 | 0.49 | 0.76 | 0.58 | 0.56 | 0.49 | 0.38 | 0.28 | 0.29 | 0.31 | 0.40 | 0.30 | 0.40 | 0.44 | 0.34 | 0.27 | 0.28 | 0.32 | 0.25 | 0.19 | 0.19 | 0.18 | 0.19 | 0.18 | 0.15 | 0.16 | 0.13 | 0.12 | 0.09 | 0.15 | 0.18 | 0.26 | 0.26 | 0.23 | 0.20 | 0.19 | 0.13 | 0.15 | 0.13 | 0.08 | 0.04 | 0.03 | 0.05 | 0.03 | 0.11 | 0.11 | 0.09 | 0.09 | 0.18 | 0.14 | 0.15 | 0.08 | 0.05 | 0.08 | 0.05 | 0.05 | 0.07 | 0.10 | 0.09 | 0.03 | 0.13 | 0.09 | 0.11 | 0.09 | 0.11 | 0.14 | 0.13 | 0.07 | 0.10 | 0.11 | 0.10 | 0.10 | 0.19 | 0.21 | 0.09 | 0.12 | 0.12 | 0.13 | 0.12 | 0.12 | 0.10 | 0.10 | 0.10 | 0.11 | 0.15 | 0.16 | 0.17 | 0.12 | 0.10 | 0.15 | 0.15 | 0.15 |
| Shares Outstanding | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.1 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 45.9 | 46.7 | 46.7 | 46.9 | 46.4 | 46.4 | 46.7 | 47.3 | 46.3 | 47.7 | 50 | 48 | 48 | 48 | 46 | 46.8 | 46.7 | 46.7 | 45 | 45 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 | 46.6 |
| Metric | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 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 Q1 | 1989 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 2.2 | 1.6 | 1,715.2 | 6.5 | 1.7 | 1.9 | 2.1 | 3.7 | 6.7 | 3.0 | 6.1 | 2.1 | 3.5 | 2.2 | 2.9 | 11.5 | 5.4 | 2.0 | 2.2 | 0.0 | 0.0 | 1.6 | 1.7 | 1.7 | 1.2 | 2.6 | 2.9 | 2.9 | 2.9 | 2.2 | 3.5 | 3.6 | 3.1 | 4.5 | 3.4 | 2.9 | 3.0 | 3.3 | 3.8 | 2.1 | 2.4 | 1.3 | 1.5 | 1.4 | 1.7 | 1.0 | 2.1 | 4.4 | 4.5 | 5.1 | 3.1 | 5.0 | 3.7 | 2.7 | 2.6 | 2.8 | 4.1 | 6.6 | 4.7 | 2.3 | 6.7 | 6.3 | 4.6 | 5.3 | 5.9 | 5.8 | 5.5 | 3.2 | 2.2 | 1.4 | 5.1 | 11.5 | 9.2 | 8.5 | 8.2 | 6.6 | 4.5 | 4.7 | 5.1 | 6.6 | 4.9 | 6.3 | 7.3 | 6.1 | 4.8 | 4.0 | 5.4 | 4.5 | 2.9 | 3.0 | 2.9 | 3.2 | 2.6 | 2.6 | 2.4 | 2.2 | 1.9 | 1.6 | 1.8 | 2.3 | 3.8 | 4.3 | 3.1 | 3.2 | 2.9 | 2.1 | 2.4 | 2.2 | 1.4 | 1.0 | 0.5 | 1.5 | 0.3 | 1.8 | 1.7 | 1.2 | 0.9 | 2.9 | 2.2 | 3.1 | 1.9 | 0.5 | 1.2 | 0.9 | 0.8 | 0.8 | 1.7 | 2 | 4.5 | 4.7 | 1.4 | 4.9 | 1.8 | 1.7 | 5.2 | 1.9 | 1.3 | 1.5 | 1.9 | 1.4 | 1.8 | 2.6 | 3.9 | 1.4 | 2.1 | 2.5 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.2 | 1.9 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0 | 0 | (1,713.5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 2.2 | 1.6 | 1.7 | 6.5 | 1.7 | 1.9 | 2.1 | 3.7 | 6.7 | 3.0 | 6.1 | 2.1 | 3.5 | 2.2 | 2.9 | 11.5 | 5.4 | 2.0 | 2.2 | 2.2 | 1.9 | 1.6 | 1.7 | 1.7 | 1.2 | 2.6 | 2.9 | 2.9 | 2.9 | 2.2 | 3.5 | 3.6 | 3.1 | 4.5 | 3.4 | 2.9 | 3.0 | 3.3 | 3.8 | 2.1 | 2.4 | 1.3 | 1.5 | 1.4 | 1.7 | 1.0 | 2.1 | 4.4 | 4.5 | 5.1 | 3.1 | 5.0 | 3.7 | 2.7 | 2.6 | 2.8 | 4.1 | 6.6 | 4.7 | 2.3 | 6.7 | 6.3 | 4.6 | 5.3 | 5.9 | 5.8 | 5.5 | 3.2 | 2.2 | 1.4 | 5.1 | 11.5 | 9.2 | 8.5 | 8.2 | 6.6 | 4.5 | 4.7 | 5.1 | 6.6 | 4.9 | 6.3 | 7.3 | 6.1 | 4.8 | 4.0 | 5.4 | 4.5 | 2.9 | 3.0 | 2.9 | 3.2 | 2.6 | 2.6 | 2.4 | 2.2 | 1.9 | 1.6 | 1.8 | 2.3 | 3.8 | 4.3 | 3.1 | 3.2 | 2.9 | 2.1 | 2.4 | 2.2 | 1.4 | 1.0 | 0.5 | 1.5 | 0.3 | 1.8 | 1.7 | 1.2 | 0.9 | 2.9 | 2.2 | 3.1 | 1.9 | 0.5 | 1.2 | 0.9 | 0.8 | 0.8 | 1.7 | 2 | 4.5 | 4.7 | 1.4 | 4.9 | 1.8 | 1.7 | 5.2 | 1.9 | 1.3 | 1.5 | 1.9 | 1.4 | 1.8 | 2.6 | 3.9 | 1.4 | 2.1 | 2.5 |
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.8 | 1.9 | 1.9 | 1.9 | 2.0 | 2.0 | 2.1 | 2.1 | 2.2 | 2.2 | 2.3 | 2.3 | 2.4 | 2.4 | 2.5 | 2.5 | 2.6 | 2.7 | 2.7 | 2.8 | 2.9 | 3.0 | 3.1 | 3.3 | 3.3 | 3.4 | 3.4 | 3.4 | 3.5 | 3.6 | 3.6 | 3.7 | 3.8 | 3.8 | 4.0 | 4.0 | 4.1 | 4.1 | 4.2 | 4.2 | 0 | 4.4 | 0 | 0 | 4.8 | 0 | 0 | 0 | 0 | 0 | 0 | 5.5 | 5.6 | 5.7 | 5.7 | 5.8 | 5.9 | 6 | 6.2 | 6.3 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.3) | (0.3) | (0.3) | (0.3) | 0 | (0.3) | (0.4) | (0.4) | (0.4) | (0.4) | (0.4) | (0.4) | (0.4) | (0.4) | (0.4) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.7) | (0.7) | (0.7) | (0.7) | (0.7) | (0.7) | (0.7) | (0.7) | (0.7) | (0.8) | (0.8) | (0.8) | (0.8) | (0.8) | (0.8) | (0.8) | (0.9) | (0.9) | (0.9) | (0.9) | (0.9) | (0.9) | (1.0) | (1.0) | (1.0) | (1.1) | (1.1) | (1.1) | (1.1) | (1.2) | (1.2) | (1.2) | (1.2) | (1.3) | (1.3) | (1.3) | (1.4) | (1.4) | (1.4) | (1.5) | (1.5) | (1.6) | (1.6) | (1.7) | (1.7) | (1.7) | (1.8) | (1.9) | (1.9) | (1.9) | (2.0) | (2.0) | (2.1) | (2.1) | (2.2) | (2.2) | (2.3) | (2.3) | (2.4) | (2.4) | (2.5) | (2.5) | (2.6) | (2.7) | (2.7) | (2.8) | (2.9) | (3.0) | (3.1) | (3.3) | (3.3) | (3.4) | (3.4) | (3.4) | (3.5) | (3.6) | (3.6) | (3.7) | (3.8) | (3.8) | (4.0) | (4.0) | (4.1) | (4.1) | (4.2) | (4.2) | 0 | (4.4) | 0 | 0 | (4.8) | 0 | 0 | 0 | 0 | 0 | 0 | (5.5) | (5.6) | (5.7) | (5.7) | (5.8) | (5.9) | (6) | (6.2) | (6.3) |
| Total Non-Current Assets | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.8 | 1.9 | 1.9 | 1.9 | 2.0 | 2.0 | 2.1 | 2.1 | 2.2 | 2.2 | 2.3 | 2.3 | 2.4 | 2.4 | 2.5 | 2.5 | 2.6 | 2.7 | 2.7 | 2.8 | 2.9 | 3.0 | 3.1 | 3.3 | 3.3 | 3.4 | 3.4 | 3.4 | 3.5 | 3.6 | 3.6 | 3.7 | 3.8 | 3.8 | 4.0 | 4.0 | 4.1 | 4.1 | 4.2 | 4.2 | 0 | 4.4 | 0 | 0 | 4.8 | 0 | 0 | 0 | 0 | 0 | 0 | 5.5 | 5.6 | 5.7 | 5.7 | 5.8 | 5.9 | 6 | 6.2 | 6.3 |
| Total Assets | 2.4 | 1.8 | 1.9 | 6.7 | 1.9 | 2.1 | 2.3 | 3.9 | 6.9 | 3.2 | 6.3 | 2.3 | 3.7 | 2.4 | 3.1 | 11.8 | 5.7 | 2.3 | 2.6 | 2.5 | 2.3 | 2.0 | 2.1 | 2.1 | 1.6 | 3.0 | 3.3 | 3.4 | 3.3 | 2.7 | 4.0 | 4.1 | 3.6 | 5.0 | 4.0 | 3.5 | 3.5 | 3.8 | 4.4 | 2.8 | 3.1 | 1.9 | 2.1 | 2.1 | 2.4 | 1.7 | 2.8 | 5.1 | 5.2 | 5.8 | 3.9 | 5.7 | 4.5 | 3.5 | 3.4 | 3.7 | 4.9 | 7.4 | 5.6 | 3.2 | 7.6 | 7.3 | 5.6 | 6.2 | 6.9 | 6.9 | 6.6 | 4.3 | 3.3 | 2.5 | 6.3 | 12.7 | 10.5 | 9.8 | 9.5 | 7.9 | 5.9 | 6.1 | 6.6 | 8.1 | 6.5 | 7.8 | 8.9 | 7.8 | 6.5 | 5.7 | 7.2 | 6.4 | 4.9 | 5.0 | 4.9 | 5.3 | 4.7 | 4.8 | 4.5 | 4.4 | 4.2 | 4.0 | 4.2 | 4.7 | 6.3 | 6.8 | 5.7 | 5.9 | 5.7 | 4.9 | 5.3 | 5.2 | 4.6 | 4.3 | 3.9 | 4.9 | 3.7 | 5.2 | 5.2 | 4.8 | 4.5 | 6.6 | 5.9 | 7.0 | 5.8 | 4.5 | 5.3 | 5.1 | 4.9 | 5.0 | 6 | 6.4 | 5 | 8 | 6.3 | 6.7 | 6.9 | 6.8 | 6.9 | 7.2 | 6.7 | 7 | 7.5 | 7.1 | 7.5 | 8.4 | 9.8 | 7.5 | 8.4 | 8.8 |
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 4.5 | 5.1 | 3.1 | 5.0 | 3.7 | 2.7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.3 | 0 | 1.7 | 0 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0.8 | 0.7 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (2.8) | (4.1) | (6.6) | (4.7) | (2.3) | (6.7) | (6.3) | (4.6) | (5.3) | (5.9) | (5.8) | (5.5) | (3.2) | (2.2) | (1.4) | (5.1) | (11.5) | (9.2) | (8.5) | (8.2) | (6.6) | (4.5) | (4.7) | (5.1) | (6.6) | (4.9) | (6.3) | (7.3) | (6.1) | (4.8) | (4.0) | (5.4) | (4.5) | (2.9) | (3.0) | (2.9) | (3.2) | (2.6) | (2.6) | (2.4) | (2.2) | (1.9) | (1.6) | (1.8) | (2.3) | (3.8) | (4.3) | (3.1) | (3.2) | (2.9) | (2.1) | (2.4) | (2.2) | (1.4) | (1.0) | (0.5) | (1.5) | (0.3) | (1.8) | (1.7) | (1.2) | (0.9) | (2.9) | (2.2) | (3.1) | (1.9) | (0.5) | (1.2) | (0.9) | (0.8) | (0.8) | (1.7) | (2) | (0.5) | (3.3) | (1.4) | (1.7) | (1.8) | (1.7) | 0 | (1.9) | 0 | (1.5) | (1.9) | (1.4) | (1.8) | (2.6) | (3.9) | (1.4) | (2.1) | (2.5) |
| Total Current Liabilities | 1.1 | 0.5 | 0.6 | 5.4 | 0.6 | 0.8 | 1.0 | 2.4 | 3.4 | 1.9 | 5.0 | 1.0 | 2.4 | 1.1 | 1.8 | 10.4 | 4.3 | 0.9 | 1.1 | 1.1 | 0.8 | 0.5 | 0.6 | 0.6 | 0.1 | 1.6 | 1.8 | 1.9 | 1.9 | 1.2 | 2.5 | 2.6 | 2.1 | 3.5 | 2.4 | 1.9 | 1.9 | 2.2 | 2.7 | 1.2 | 1.6 | 0.6 | 1.5 | 1.4 | 1.7 | 1.0 | 2.1 | 4.4 | 4.5 | 5.1 | 3.1 | 5.0 | 3.7 | 2.7 | 2.6 | 2.8 | 0 | 0 | 4.7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.3 | 0 | 1.7 | 0 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (1.7) | 0 | (1.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.4 | 3.3 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0.9 | 0.8 | 0.7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | 0 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 2.2 | 1.6 | 1.7 | 6.5 | 1.7 | 1.9 | 2.1 | 3.7 | 6.7 | 3.0 | 6.1 | 2.1 | 3.5 | 2.2 | 2.9 | 11.5 | 5.4 | 2.0 | 2.2 | 2.2 | 1.9 | 1.6 | 1.7 | 1.7 | 1.2 | 2.6 | 2.9 | 2.9 | 2.9 | 2.2 | 3.5 | 3.6 | 3.1 | 4.5 | 3.4 | 2.9 | 3.0 | 3.3 | 3.8 | 2.1 | 2.4 | 1.3 | 1.5 | 1.4 | 1.7 | 1.0 | 2.1 | 4.4 | 4.5 | 5.1 | 3.1 | 5.0 | 3.7 | 2.7 | 2.6 | 2.8 | 4.1 | 6.6 | 4.7 | 2.3 | 6.7 | 6.3 | 4.6 | 5.3 | 5.9 | 5.8 | 5.5 | 3.2 | 2.2 | 1.4 | 5.1 | 11.5 | 9.2 | 8.5 | 8.2 | 6.6 | 4.5 | 4.7 | 5.1 | 6.6 | 4.9 | 6.3 | 7.3 | 6.1 | 4.8 | 4.0 | 5.4 | 4.5 | 2.9 | 3.0 | 2.9 | 3.2 | 2.6 | 2.6 | 2.4 | 2.2 | 1.9 | 1.6 | 1.8 | 2.3 | 3.8 | 4.3 | 3.1 | 3.2 | 2.9 | 2.1 | 2.4 | 2.2 | 1.4 | 1.0 | 0.5 | 1.5 | 0.3 | 1.8 | 1.7 | 1.2 | 0.9 | 2.9 | 2.2 | 3.1 | 1.9 | 0.5 | 1.2 | 0.9 | 0.8 | 0 | 0 | 0 | 0 | 3.3 | 0 | 1.7 | 0 | 1.7 | 1.7 | 0 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stockholders' Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 0 | 0 | 1.4 | 1.4 | 1.5 | 1.5 | 0 | 1.6 | 1.7 | 1.7 | 1.7 | 1.8 | 1.9 | 1.9 | 1.9 | 2.0 | 2.0 | 2.1 | 2.1 | 2.2 | 2.2 | 2.3 | 2.3 | 2.4 | 2.4 | 2.5 | 2.5 | 2.6 | 2.7 | 2.7 | 2.8 | 2.9 | 3.0 | 3.1 | 3.3 | 3.3 | 3.4 | 3.4 | 3.4 | 3.5 | 3.6 | 3.6 | 3.7 | 3.8 | 3.8 | 4.0 | 4.0 | 4.1 | 4.1 | 4.2 | 4.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (10.5) | (10.5) | (10.5) | (10.5) | (10.4) | (10.4) | (10.4) | (10.4) | (10.4) | (10.3) | (10.3) | (10.3) | (10.3) | (10.3) | (10.3) | (10.3) | (10.3) | (10.2) | (10.2) | (10.2) | (10.2) | (10.2) | (10.2) | (10.2) | (10.1) | (10.1) | (10.1) | (10.1) | (10.1) | (10.1) | (10.0) | 0 | 0 | 0 | 0 | 0 | 0 | (9.9) | (9.8) | (9.8) | 0 | 0 | 0 | 0 | 0 | 1.3 | 1.4 | 0 | 0 | 0 | 0 | 1.6 | 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 |
| Total Stockholders' Equity | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.8 | 1.9 | 1.9 | 1.9 | 2.0 | 2.0 | 2.1 | 2.1 | 2.2 | 2.2 | 2.3 | 2.3 | 2.4 | 2.4 | 2.5 | 2.5 | 2.6 | 2.7 | 2.7 | 2.8 | 2.9 | 3.0 | 3.1 | 3.3 | 3.3 | 3.4 | 3.4 | 3.4 | 3.5 | 3.6 | 3.6 | 3.7 | 3.8 | 3.8 | 4.0 | 4.0 | 4.1 | 4.1 | 4.2 | 4.2 | 4.3 | 4.4 | 4.5 | 4.7 | 4.8 | 4.9 | 5 | 5.1 | 5.2 | 5.3 | 5.4 | 5.5 | 5.6 | 5.7 | 5.7 | 5.8 | 5.9 | 6 | 6.2 | 6.3 |
| Total Liabilities & Equity | 2.4 | 1.8 | 1.9 | 6.7 | 1.9 | 2.1 | 2.3 | 3.9 | 6.9 | 3.2 | 6.3 | 2.3 | 3.7 | 2.4 | 3.1 | 11.8 | 5.7 | 2.3 | 2.6 | 2.5 | 2.3 | 2.0 | 2.1 | 2.1 | 1.6 | 3.0 | 3.3 | 3.4 | 3.3 | 2.7 | 4.0 | 4.1 | 3.6 | 5.0 | 4.0 | 3.5 | 3.5 | 3.8 | 4.4 | 2.8 | 3.1 | 1.9 | 2.1 | 2.1 | 2.4 | 1.7 | 2.8 | 5.1 | 5.2 | 5.8 | 3.9 | 5.7 | 4.5 | 3.5 | 3.4 | 3.7 | 4.9 | 7.4 | 5.6 | 3.2 | 7.6 | 7.3 | 5.6 | 6.2 | 6.9 | 6.9 | 6.6 | 4.3 | 3.3 | 2.5 | 6.3 | 12.7 | 10.5 | 9.8 | 9.5 | 7.9 | 5.9 | 6.1 | 6.6 | 8.1 | 6.5 | 7.8 | 8.9 | 7.8 | 6.5 | 5.7 | 7.2 | 6.4 | 4.9 | 5.0 | 4.9 | 5.3 | 4.7 | 4.8 | 4.5 | 4.4 | 4.2 | 4.0 | 4.2 | 4.7 | 6.3 | 6.8 | 5.7 | 5.9 | 5.7 | 4.9 | 5.3 | 5.2 | 4.6 | 4.3 | 3.9 | 4.9 | 3.7 | 5.2 | 5.2 | 4.8 | 4.5 | 6.6 | 5.9 | 7.0 | 5.8 | 4.5 | 5.3 | 5.1 | 4.9 | 5.0 | 6 | 6.4 | 5 | 8 | 6.3 | 6.7 | 6.9 | 6.8 | 6.9 | 7.2 | 6.7 | 7 | 7.5 | 7.1 | 7.5 | 8.4 | 9.8 | 7.5 | 8.4 | 8.8 |
| Debt Metrics | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.3 | 0 | 1.7 | 0 | 1.7 | 1.7 | 0 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | (2.2) | (1.6) | (1,715.2) | (6.5) | (1.7) | (1.9) | (2.1) | (3.5) | (4.5) | (3.0) | (6.1) | (2.1) | (3.5) | (2.2) | (2.9) | (11.5) | (5.4) | (2.0) | (2.2) | (0.0) | (0.0) | (1.6) | (1.7) | (1.7) | (1.2) | (2.6) | (2.9) | (2.9) | (2.9) | (2.2) | (3.5) | (3.6) | (3.1) | (4.5) | (3.4) | (2.9) | (3.0) | (3.3) | (3.8) | (2.1) | (2.4) | (1.3) | (1.5) | (1.4) | (1.7) | (1.0) | (2.1) | (4.4) | (4.5) | (5.1) | (3.1) | (5.0) | (3.7) | (2.7) | (2.6) | (2.8) | (4.1) | (6.6) | (4.7) | (2.3) | (6.7) | (6.3) | (4.6) | (5.3) | (5.9) | (5.8) | (5.5) | (3.2) | (2.2) | (1.4) | (5.1) | (11.5) | (9.2) | (8.5) | (8.2) | (6.6) | (4.5) | (4.7) | (5.1) | (6.6) | (4.9) | (6.3) | (7.3) | (6.1) | (4.8) | (4.0) | (5.4) | (4.5) | (2.9) | (3.0) | (2.9) | (3.2) | (2.6) | (2.6) | (2.4) | (2.2) | (1.9) | (1.6) | (1.8) | (2.3) | (3.8) | (4.3) | (3.1) | (3.2) | (2.9) | (2.1) | (2.4) | (2.2) | (1.4) | (1.0) | (0.5) | (1.5) | (0.3) | (1.8) | (1.7) | (1.2) | (0.9) | (2.9) | (2.2) | (3.1) | (1.9) | (0.5) | (1.2) | (0.9) | (0.8) | (0.8) | (1.7) | (2) | (4.5) | (1.4) | (1.4) | (3.2) | (1.8) | 0 | (3.5) | (1.9) | 0 | (1.5) | (1.9) | (1.4) | (1.8) | (2.6) | (3.9) | (1.4) | (2.1) | (2.5) |
| Metric | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 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 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | 3.9 | 3.0 | 2.4 | 6.9 | 2.4 | 2.6 | 3.4 | 8.1 | 8.4 | 5.5 | 28.0 | 3.2 | 5.8 | 4.7 | 15.3 | 27.2 | 7.4 | 3.7 | 3.2 | 3.0 | 2.7 | 1.8 | 1.8 | 1.3 | 1.9 | 5.9 | 4.9 | 5.9 | 4.3 | 4.2 | 7.4 | 7.1 | 7.0 | 9.3 | 7.3 | 5.9 | 7.0 | 9.2 | 7.1 | 6.2 | 3.7 | 2.3 | 2.9 | 5.5 | 3.5 | 4.2 | 6.9 | 15.0 | 14.1 | 11.7 | 10.7 | 12.5 | 10.6 | 6.7 | 9.3 | 9.0 | 15.7 | 20.1 | 14.3 | 14.7 | 17.9 | 16.5 | 14.1 | 15.9 | 18.0 | 16.1 | 13.9 | 10.3 | 6.2 | 7.3 | 23.0 | 35.4 | 26.9 | 26.1 | 23.0 | 17.9 | 13.1 | 13.6 | 14.6 | 18.6 | 13.8 | 18.7 | 20.6 | 15.9 | 12.5 | 13.2 | 15.0 | 11.6 | 8.9 | 9.0 | 8.3 | 8.6 | 8.4 | 6.8 | 7.2 | 6.2 | 5.5 | 4.4 | 7.2 | 8.4 | 11.9 | 12.0 | 10.9 | 9.5 | 8.9 | 6.3 | 7.1 | 5.9 | 3.8 | 1.6 | 1.5 | 2.4 | 1.5 | 5.1 | 5.3 | 4.3 | 4.0 | 8.6 | 6.4 | 7.0 | 3.7 | 2.5 | 3.9 | 2.5 | 2.1 | 3.0 | 4.6 | 4.2 | 1.3 | 6.1 | 4.3 | 5.1 | 4.2 | 5.2 | 6.5 | 6.2 | 3.5 | 4.8 | 5.1 | 4.8 | 4.6 | 8.9 | 9.6 | 5.4 |
| Depreciation & Amortization | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0.0 | (57.9) | (0.0) | (0.0) | (0.0) | 0 | (0.0) | (0.0) | (0.0) | 0 | 0 | (0.0) | (0.0) | (41.6) | (0.0) | (0.4) | 0.4 | 0 | (0.0) | (0.0) | (0.0) | (74.1) | 0 | 0 | (0.0) | (74.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | (42.3) | 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 | (0.2) | 0 | 0 | (0.0) | (0.2) | 0.0 | 0.1 | (0.0) | (0.0) | 0 | 0 | 0.0 | 0.1 | (0.0) | (0.0) | (0.0) | 0.1 | (0.1) | (0.0) | (0.0) | 0.0 | (0.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 0 | (1.1) | 0 | 1.1 | 1.1 | 0.0 | (0.0) | 0.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | (0.2) | 1.1 | 0.1 | 0.1 | 0.1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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-Cash Items | (3.9) | (3.0) | (2.4) | (6.9) | (2.4) | (2.6) | (3.4) | (8.1) | (8.4) | (5.5) | 30.0 | (3.2) | (5.8) | (4.7) | 53.5 | (23.7) | (2.4) | (3.7) | 4.8 | (3.0) | (2.7) | (1.8) | (1.8) | (1.3) | (1.9) | (5.9) | (4.9) | (5.9) | (4.3) | (4.2) | (7.4) | (7.1) | (7.0) | (9.3) | (7.3) | (1.1) | (1.1) | (1.1) | 0.2 | (1.0) | (3.7) | (2.3) | (2.9) | (5.5) | (3.5) | (4.2) | (6.9) | (15.0) | (14.1) | (11.7) | (10.7) | (12.5) | (10.6) | (6.7) | (9.3) | (9.0) | (0.1) | 0.0 | (0.0) | (0.0) | 0.0 | (0.1) | (0.0) | 0.0 | (0.1) | (0.0) | (0.1) | (0.0) | (0.0) | 0.0 | 0.2 | 52.9 | (53.4) | 0.4 | 3.9 | (0.1) | (3.4) | (0.4) | 50.9 | (18.6) | (31.5) | (1.0) | (0.1) | (1.7) | 4.5 | (1.4) | (0.1) | (0.2) | (0.0) | 0.2 | (0.0) | 0 | (0.1) | 0.0 | (0.1) | (0.1) | 0.1 | (0.2) | (1.0) | 0.9 | (1.4) | 1.2 | (0.1) | 0.3 | 0.9 | (0.4) | 0.2 | 0.8 | 0.4 | 0.5 | (1.0) | 1.2 | (1.5) | 0.1 | 0.5 | 0.4 | (2.0) | 0.8 | (1.0) | 1.3 | 1.3 | (0.7) | 0.3 | 0.2 | 0.0 | (1.0) | 0.4 | (0.4) | 0 | 0 | (0.2) | (0.1) | 0.1 | (0.1) | 14.8 | (14.8) | 0.4 | (0.3) | 0.5 | (0.3) | (0.7) | (1.2) | 2.6 | 0 |
| Operating Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | (0.0) | (0.0) | (0.0) | 68.8 | 3.5 | 5.0 | (0.0) | 9.1 | 0 | (0.0) | (0.0) | (9.1) | 1.3 | 1.9 | 5.9 | 4.9 | 5.9 | 4.3 | 4.2 | 7.4 | 7.1 | 7 | 9.3 | 7.3 | 5.9 | 6.9 | 9.2 | 7.1 | 6.3 | 3.6 | 2.3 | 2.8 | 5.5 | 3.5 | (21.6) | (35) | 0 | 14.1 | 11.7 | (33.8) | 0 | 0 | (0.0) | 9.2 | 9 | 15.6 | 20.1 | 14.3 | 14.7 | 17.9 | 16.4 | 14.1 | 15.9 | 17.9 | 16.1 | 13.8 | 10.3 | 6.2 | 7.3 | 23.0 | 88.4 | (26.5) | 26.5 | 26.6 | 17.9 | 9.8 | 13.1 | 65.5 | 0 | (17.7) | 17.7 | 20.5 | 14.2 | 17.0 | 11.8 | 15.0 | 11.4 | 8.8 | 9.2 | 8.2 | 8.6 | 8.3 | 6.8 | 7.2 | 6.2 | 5.6 | 4.2 | 6.2 | 9.2 | 10.6 | 13.2 | 10.8 | 9.7 | 9.8 | 5.9 | 7.3 | 6.7 | 4.2 | 2.2 | 0.5 | 3.6 | (0.0) | 5.2 | 5.7 | 4.7 | 2.0 | 9.3 | 5.4 | 8.2 | 5.0 | 1.8 | 4.2 | 2.7 | 2.1 | 2.1 | 5 | 3.8 | 1.3 | 6.1 | 4.1 | 5 | 4.3 | 5.1 | 21.3 | (8.6) | 3.9 | 4.4 | 5.6 | 4.4 | 3.8 | 7.6 | 12.1 | 5.3 |
| Investing Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investing Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (7.9) | 0 | 0 | 0 | (7.9) | 0 | (1.9) | (5.9) | (4.9) | (5.9) | (4.3) | (4.2) | (7.4) | (7.0) | (7.1) | (9.3) | (7.2) | (5.9) | (7) | (9.2) | (7.1) | (6.2) | (3.7) | (2.3) | (2.8) | (5.5) | (3.5) | (21.6) | (35.1) | 0 | (14.1) | (11.7) | (33.9) | 0 | 0 | 0 | (9.3) | (8.9) | (15.7) | (20.1) | (14.3) | (14.7) | (17.9) | (16.5) | (14.1) | (15.9) | (18) | (16.1) | (13.9) | (10.3) | (6.2) | (7.3) | (23.0) | 0 | 0 | (26.1) | (23.0) | (17.9) | (13.1) | (13.6) | (18.7) | 0 | 0 | (18.7) | (20.6) | (15.9) | (12.5) | (13.2) | (15.0) | (11.6) | (8.9) | (9.0) | (8.3) | (8.6) | (8.4) | (6.8) | (7.2) | (6.2) | (5.5) | (4.4) | (7.2) | (8.4) | (11.9) | (12.0) | (10.9) | (9.5) | (8.9) | (6.3) | (7.1) | (5.9) | (3.8) | (1.6) | (1.5) | (2.4) | (1.5) | (5.1) | (5.3) | (4.3) | (4.0) | (8.6) | (6.4) | (7.0) | (3.7) | (2.5) | (3.9) | (2.5) | (2.1) | (3.0) | 0 | (4.2) | (1.3) | (6.1) | (4.3) | (5.1) | (4.2) | (5.2) | 0 | 0 | (3.5) | (4.8) | (5.3) | (4.8) | (4.6) | (8.9) | (9.6) | (5.4) |
| 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 | 15.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.2 | 70.2 | 0 | 0 | 0 | 67.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 114.6 | (88.5) | 26.1 | 0 | 21.7 | 0 | 0 | 0 | (47.1) | 0 | 18.7 | 0 | 83.3 | 0 | 0 | 0 | 59.0 | 0 | 0 | 0 | 47.6 | 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 | (4.6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (15.8) | 8.9 | (0.6) | 0 | 0 | 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 | (7.9) | 0 | 0 | 0 | 7.9 | 0 | (1.9) | (5.9) | (4.9) | (5.9) | (4.3) | (4.2) | (7.4) | (7.0) | (7.1) | (9.3) | (7.2) | (5.9) | (7) | (9.2) | (7.1) | (6.2) | (3.7) | (2.3) | (2.8) | (5.5) | (3.5) | 21.6 | 35.1 | 0 | (14.1) | (11.7) | 33.9 | 0 | 0 | 0 | (9.3) | (8.9) | (15.7) | (20.1) | (14.3) | (14.7) | (17.9) | (16.5) | (14.1) | (15.9) | (18) | (16.1) | (13.9) | (10.3) | (6.2) | (7.3) | (23.0) | (88.5) | 26.1 | (26.1) | (23.0) | (17.9) | (13.1) | (13.6) | (65.7) | 0 | 18.7 | (18.7) | (20.6) | (15.9) | (12.5) | (13.2) | (15.0) | (11.6) | (8.9) | (9.0) | (8.3) | (8.6) | (8.4) | (6.8) | (7.2) | (6.2) | (5.5) | (4.4) | (7.2) | (8.4) | (11.9) | (12.0) | (10.9) | (9.5) | (8.9) | (6.3) | (7.1) | (5.9) | (3.8) | (1.6) | (1.5) | (2.4) | (1.5) | (5.1) | (5.3) | (4.3) | (4.0) | (8.6) | (6.4) | (7.0) | (3.7) | (2.5) | (3.9) | (2.5) | (2.1) | (3.0) | (4.6) | (4.2) | (1.3) | (6.1) | (4.3) | (5.1) | (4.2) | (5.2) | (15.8) | 8.9 | (4.1) | (4.8) | (5.3) | (4.8) | (4.6) | (8.9) | (9.6) | (5.4) |
| Cash Position | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | (0.0) | (0.0) | (0.0) | 68.8 | 3.2 | 4.6 | (0.0) | 1.2 | 0 | (0.0) | (0.0) | (1.2) | 1.3 | (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 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | (0.0) | 0 | (0.1) | 0 | 0 | 0 | (0.1) | 0 | 0 | 0 | 0 | (0.1) | 0 | 0 | (0.1) | 0 | 0 | (0.0) | (0.1) | (0.3) | 0.3 | (0.0) | (0.0) | (3.3) | (0.5) | (0.2) | 0 | 1.0 | (1.0) | 1.2 | 1.3 | 0.8 | (1.4) | (0.1) | (1.1) | (0.1) | 0.2 | (0.1) | (0.0) | (0.5) | 0.0 | (0.1) | (0.1) | 0.6 | (0.2) | (2.2) | 2.1 | (1.8) | 1.2 | (0.1) | 0.3 | 0.9 | (0.4) | 0.2 | 0.8 | 0.4 | 0.5 | (1.0) | 1.2 | (1.5) | 0.1 | 0.5 | 0.4 | (2.0) | 0.8 | (1.0) | 1.3 | 1.3 | (0.7) | 0.3 | 0.2 | 0.0 | (1.0) | 0.4 | (0.4) | 0 | 0 | (0.2) | (0.1) | 0.1 | (0.1) | 5.5 | 0.3 | (0.2) | (0.4) | 0.3 | (0.4) | (0.8) | (1.3) | 2.5 | (0.1) |
| Cash at Beginning | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 3.5 | 0.4 | 0.4 | 0.4 | 0 | 0 | 0.4 | 0.4 | 0 | 0.4 | 2.6 | 2.9 | 2.9 | 2.9 | 2.2 | 3.5 | 3.6 | 3.1 | 4.5 | 3.4 | 2.9 | 3.0 | 3.3 | 3.8 | 3.1 | 2.4 | 1.3 | 1.5 | 1.4 | 1.7 | 1.0 | 2.1 | 5.1 | 0 | 5.1 | 3.1 | 2.9 | 0 | 0 | 0.9 | 2.9 | 4.1 | 6.6 | 4.7 | 2.3 | 6.7 | 6.3 | 4.6 | 5.2 | 5.9 | 5.8 | 5.5 | 3.2 | 2.2 | 1.4 | 5.2 | 1.2 | 1.3 | 8.5 | 8.2 | 1.3 | 1.4 | 4.7 | 5.1 | 1.6 | 0 | 6.3 | 7.3 | 6.1 | 4.8 | 4.0 | 5.4 | 1.9 | 2.9 | 3.0 | 2.9 | 2.1 | 2.1 | 2.6 | 2.6 | 2.2 | 2.3 | 1.6 | 1.8 | 4.6 | 2.5 | 4.3 | 3.1 | 3.2 | 2.9 | 2.1 | 2.4 | 2.2 | 1.4 | 1.0 | 0.5 | 1.5 | 0.3 | 1.8 | 1.7 | 1.2 | 0.9 | 2.9 | 2.2 | 3.1 | 1.9 | 0.5 | 1.2 | 0.9 | 0.8 | 0.8 | 1.7 | 0 | 0 | 0 | 4.7 | 0 | 0 | 0 | 1.7 | 0 | 0 | 0 | 1.9 | 0 | 0 | 0 | 3.9 | 0 | 2.5 |
| Cash at End | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 68.8 | 3.5 | 5.0 | 0.4 | 1.2 | 0 | 0.4 | 0.4 | (1.2) | 1.7 | 2.6 | 2.8 | 2.9 | 2.9 | 2.2 | 3.5 | 3.6 | 3.1 | 4.5 | 3.4 | 2.9 | 2.9 | 3.3 | 3.8 | 3.0 | 2.4 | 1.3 | 1.5 | 1.4 | 1.7 | 1.0 | 2.1 | 5.2 | 0 | 5.1 | 3.1 | 3.0 | 0 | 0 | 0.9 | 2.9 | 4.0 | 6.6 | 4.7 | 2.3 | 6.6 | 6.3 | 4.6 | 5.2 | 5.9 | 5.8 | 5.5 | 3.2 | 2.1 | 1.4 | 5.2 | 1.2 | 1.2 | 8.2 | 8.5 | 1.3 | 1.3 | 1.4 | 4.7 | 1.4 | 0 | 7.3 | 6.3 | 7.3 | 6.1 | 4.8 | 4.0 | 1.8 | 1.9 | 2.9 | 3.0 | 2.0 | 2.1 | 2.1 | 2.6 | 2.2 | 2.2 | 2.3 | 1.6 | 2.4 | 4.6 | 2.5 | 4.3 | 3.1 | 3.2 | 2.9 | 2.1 | 2.4 | 2.2 | 1.4 | 1.0 | 0.5 | 1.5 | 0.3 | 1.8 | 1.7 | 1.2 | 0.9 | 2.9 | 2.2 | 3.1 | 1.9 | 0.5 | 1.2 | 0.9 | 0.8 | 0.8 | 0.4 | (0.4) | 0 | 4.7 | (0.2) | (0.1) | 0.1 | 1.6 | 5.5 | 0.3 | (0.2) | 1.5 | 0.3 | (0.4) | (0.8) | 2.6 | 2.5 | 2.4 |
| Free Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | (0.0) | (0.0) | (0.0) | 68.8 | 3.5 | 5.0 | (0.0) | 9.1 | 0 | (0.0) | (0.0) | (9.1) | 1.3 | 1.9 | 5.9 | 4.9 | 5.9 | 4.3 | 4.2 | 7.4 | 7.1 | 7 | 9.3 | 7.3 | 5.9 | 6.9 | 9.2 | 7.1 | 6.3 | 3.6 | 2.3 | 2.8 | 5.5 | 3.5 | (21.6) | (35) | 0 | 14.1 | 11.7 | (33.8) | 0 | 0 | (0.0) | 9.2 | 9 | 15.6 | 20.1 | 14.3 | 14.7 | 17.9 | 16.4 | 14.1 | 15.9 | 17.9 | 16.1 | 13.8 | 10.3 | 6.2 | 7.3 | 23.0 | 88.4 | (26.5) | 26.5 | 26.6 | 17.9 | 9.8 | 13.1 | 65.5 | 0 | (17.7) | 17.7 | 20.5 | 14.2 | 17.0 | 11.8 | 15.0 | 11.4 | 8.8 | 9.2 | 8.2 | 8.6 | 8.3 | 6.8 | 7.2 | 6.2 | 5.6 | 4.2 | 6.2 | 9.2 | 10.6 | 13.2 | 10.8 | 9.7 | 9.8 | 5.9 | 7.3 | 6.7 | 4.2 | 2.2 | 0.5 | 3.6 | (0.0) | 5.2 | 5.7 | 4.7 | 2.0 | 9.3 | 5.4 | 8.2 | 5.0 | 1.8 | 4.2 | 2.7 | 2.1 | 2.1 | 5 | 3.8 | 1.3 | 6.1 | 4.1 | 5 | 4.3 | 5.1 | 21.3 | (8.6) | 3.9 | 4.4 | 5.6 | 4.4 | 3.8 | 7.6 | 12.1 | 5.3 |
| Key Metrics | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 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 | 1986 Q3 | 1986 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 4.2 | 3.6 | 2.7 | 7.3 | 3.1 | 3.1 | 3.8 | 8.4 | 8.8 | 6.0 | 14.4 | 3.3 | 6.1 | 5.2 | 15.4 | 27.3 | 7.6 | 4.1 | 3.4 | 3.3 | 2.9 | 2.1 | 2.0 | 1.4 | 2.4 | 6.3 | 5.1 | 6.1 | 4.8 | 4.5 | 7.5 | 7.2 | 7.6 | 9.7 | 7.4 | 6.1 | 7.5 | 9.6 | 7.4 | 6.6 | 4.4 | 2.8 | 3.2 | 5.9 | 4.1 | 4.6 | 7.0 | 15.2 | 14.6 | 12.1 | 10.9 | 12.6 | 11.2 | 7.0 | 9.4 | 9.1 | 16.1 | 20.4 | 14.5 | 14.9 | 18.4 | 16.8 | 14.3 | 16.0 | 18.4 | 16.5 | 14.1 | 10.5 | 6.7 | 7.7 | 23.1 | 35.6 | 27.3 | 26.5 | 23.1 | 18.0 | 13.4 | 13.9 | 14.8 | 18.7 | 14.1 | 19.0 | 20.7 | 16.0 | 12.8 | 13.5 | 15.1 | 11.7 | 9.0 | 9.2 | 8.4 | 8.7 | 8.6 | 7.0 | 7.3 | 6.3 | 5.7 | 4.6 | 7.3 | 8.5 | 12.1 | 12.1 | 11.0 | 9.5 | 9.1 | 6.4 | 7.1 | 6.0 | 4.0 | 1.8 | 1.5 | 2.4 | 1.6 | 5.3 | 5.3 | 4.4 | 4.2 | 8.7 | 6.5 | 7.1 | 3.8 | 2.6 | 4.0 | 2.6 | 2.3 | 3.2 | 4.6 | 4.2 | 1.5 | 6.3 | 4.4 | 5.2 | 4.4 | 5.4 | 6.6 | 6.3 | 3.6 | 5 | 5.3 | 4.9 | 4.8 | 9 | 9.6 | 4.2 | 0 | 5.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 4.2 | 3.6 | 2.7 | 7.3 | 3.1 | 3.1 | 3.8 | 8.4 | 8.8 | 6.0 | 14.4 | 3.3 | 6.1 | 5.2 | 15.4 | 27.3 | 7.6 | 4.1 | 3.4 | 3.3 | 2.9 | 2.1 | 2.0 | 1.4 | 2.4 | 6.3 | 5.1 | 6.1 | 4.8 | 4.5 | 7.5 | 7.2 | 7.6 | 9.7 | 7.4 | 6.1 | 7.5 | 9.6 | 7.4 | 6.6 | 4.4 | 2.8 | 3.2 | 5.9 | 4.1 | 4.6 | 7.0 | 15.2 | 14.6 | 12.1 | 10.9 | 12.6 | 11.2 | 7.0 | 9.4 | 9.1 | 16.1 | 20.4 | 14.5 | 14.9 | 18.4 | 16.8 | 14.3 | 16.0 | 18.4 | 16.5 | 14.1 | 10.5 | 6.7 | 7.7 | 23.1 | 35.6 | 27.3 | 26.5 | 23.1 | 18.0 | 13.4 | 13.9 | 14.8 | 18.7 | 14.1 | 19.0 | 20.7 | 16.0 | 12.8 | 13.5 | 15.1 | 11.7 | 9.0 | 9.2 | 8.4 | 8.7 | 8.6 | 7.0 | 7.3 | 6.3 | 5.7 | 4.6 | 7.3 | 8.5 | 12.1 | 12.1 | 11.0 | 9.5 | 9.1 | 6.4 | 7.1 | 6.0 | 4.0 | 1.8 | 1.5 | 2.4 | 1.6 | 5.3 | 5.3 | 4.4 | 4.2 | 8.7 | 6.5 | 7.1 | 3.8 | 2.6 | 4.0 | 2.6 | 2.3 | 3.2 | 4.6 | 4.2 | 1.5 | 6.3 | 4.4 | 5.2 | 4.4 | 5.4 | 6.6 | 6.3 | 3.6 | 5 | 5.3 | 4.9 | 4.8 | 9 | 9.6 | 4.2 | 0 | 5.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 3.9 | 3.0 | 2.4 | 6.9 | 2.4 | 2.6 | 3.4 | 8.1 | 8.4 | 5.5 | 14.3 | 3.2 | 5.8 | 4.7 | 15.3 | 27.2 | 7.4 | 3.7 | 3.2 | 3.0 | 2.7 | 1.8 | 1.8 | 1.3 | 1.9 | 5.9 | 4.9 | 5.9 | 4.3 | 4.2 | 7.4 | 7.1 | 7.0 | 9.3 | 7.3 | 5.9 | 7.0 | 9.2 | 7.2 | 6.4 | 3.8 | 2.5 | 2.9 | 5.6 | 3.7 | 4.3 | 6.9 | 15.0 | 14.1 | 11.7 | 10.7 | 12.5 | 10.6 | 6.7 | (44.7) | 9.0 | 15.7 | 20.1 | (49.1) | 14.7 | 17.9 | 16.5 | 14.1 | 15.9 | 18.0 | 16.1 | 13.9 | 10.3 | 6.2 | 7.3 | 23.0 | 35.4 | 26.9 | 26.1 | 23.0 | 17.9 | 13.1 | 13.6 | 14.6 | 18.6 | 13.8 | 18.7 | (25.8) | 15.9 | 12.5 | 13.2 | (17.9) | 11.6 | 8.9 | 9.0 | 8.3 | 8.6 | 8.4 | 6.8 | 7.2 | 6.2 | 5.5 | 4.4 | 7.2 | 8.4 | 11.9 | 12.0 | 10.9 | 9.5 | 8.9 | 6.3 | 7.1 | 5.9 | 3.8 | 1.6 | 1.5 | 2.4 | 1.5 | 5.1 | 5.3 | 4.3 | 4.0 | 8.6 | 6.4 | 7.0 | 3.7 | 2.5 | 3.9 | 2.5 | 2.1 | 3.0 | 4.5 | 4.1 | 1.3 | 6.1 | 4.2 | 5.1 | 4.2 | 5.2 | 6.5 | 6.2 | 3.4 | 4.8 | 5.3 | 4.8 | 4.6 | 8.8 | 9.6 | 4.1 | 0 | 5.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | 3.9 | 3.0 | 2.4 | 6.9 | 2.4 | 2.6 | 3.4 | 8.1 | 8.4 | 5.5 | 14.3 | 3.2 | 5.8 | 4.7 | 15.3 | 27.2 | 7.4 | 3.7 | 3.2 | 3.0 | 2.7 | 1.8 | 1.8 | 1.3 | 1.9 | 5.9 | 4.9 | 5.9 | 4.3 | 4.2 | 7.4 | 7.1 | 7.0 | 9.3 | 7.3 | 5.9 | 7.0 | 9.2 | 7.1 | 6.2 | 3.7 | 2.3 | 2.9 | 5.5 | 3.5 | 4.2 | 6.9 | 15.0 | 14.1 | 11.7 | 10.7 | 12.5 | 10.6 | 6.7 | 9.3 | 9.0 | 15.7 | 20.1 | 14.3 | 14.7 | 17.9 | 16.5 | 14.1 | 15.9 | 18.0 | 16.1 | 13.9 | 10.3 | 6.2 | 7.3 | 23.0 | 35.4 | 26.9 | 26.1 | 23.0 | 17.9 | 13.1 | 13.6 | 14.6 | 18.6 | 13.8 | 18.7 | 20.6 | 15.9 | 12.5 | 13.2 | 15.0 | 11.6 | 8.9 | 9.0 | 8.3 | 8.6 | 8.4 | 6.8 | 7.2 | 6.2 | 5.5 | 4.4 | 7.2 | 8.4 | 11.9 | 12.0 | 10.9 | 9.5 | 8.9 | 6.3 | 7.1 | 5.9 | 3.8 | 1.6 | 1.5 | 2.4 | 1.5 | 5.1 | 5.3 | 4.3 | 4.0 | 8.6 | 6.4 | 7.0 | 3.7 | 2.5 | 3.9 | 2.5 | 2.1 | 3.0 | 4.6 | 4.2 | 1.4 | 6.1 | 4.3 | 5.1 | 4.2 | 5.2 | 6.5 | 6.2 | 3.5 | 4.8 | 5.1 | 4.8 | 4.6 | 8.9 | 9.6 | 4.2 | 5.6 | 5.4 | 6 | 5.5 | 5.6 | 4.5 | 4.6 | 4.4 | 5.3 | 6.9 | 7.4 | 7.9 | 5.6 | 4.6 | 7 | 7.1 | 7.1 |
| EPS (Diluted) | 0.08 | 0.06 | 0.05 | 0.15 | 0.05 | 0.06 | 0.07 | 0.17 | 0.18 | 0.12 | 0.31 | 0.07 | 0.12 | 0.10 | 1.48 | 0.58 | 0.16 | 0.08 | 0.07 | 0.06 | 0.06 | 0.04 | 0.04 | 0.03 | 0.04 | 0.13 | 0.11 | 0.13 | 0.09 | 0.09 | 0.16 | 0.15 | 0.15 | 0.20 | 0.16 | 0.13 | 0.15 | 0.20 | 0.15 | 0.13 | 0.08 | 0.05 | 0.06 | 0.12 | 0.08 | 0.09 | 0.15 | 0.32 | 0.30 | 0.25 | 0.23 | 0.27 | 0.23 | 0.14 | 0.20 | 0.19 | 0.34 | 0.43 | 0.31 | 0.32 | 0.38 | 0.35 | 0.30 | 0.34 | 0.39 | 0.35 | 0.30 | 0.22 | 0.13 | 0.16 | 0.49 | 0.76 | 0.58 | 0.56 | 0.49 | 0.38 | 0.28 | 0.29 | 0.31 | 0.40 | 0.30 | 0.40 | 0.44 | 0.34 | 0.27 | 0.28 | 0.32 | 0.25 | 0.19 | 0.19 | 0.18 | 0.19 | 0.18 | 0.15 | 0.16 | 0.13 | 0.12 | 0.09 | 0.15 | 0.18 | 0.26 | 0.26 | 0.23 | 0.20 | 0.19 | 0.13 | 0.15 | 0.13 | 0.08 | 0.04 | 0.03 | 0.05 | 0.03 | 0.11 | 0.11 | 0.09 | 0.09 | 0.18 | 0.14 | 0.15 | 0.08 | 0.05 | 0.08 | 0.05 | 0.05 | 0.07 | 0.10 | 0.09 | 0.03 | 0.13 | 0.09 | 0.11 | 0.09 | 0.11 | 0.14 | 0.13 | 0.07 | 0.10 | 0.11 | 0.10 | 0.10 | 0.19 | 0.21 | 0.09 | 0.12 | 0.12 | 0.13 | 0.12 | 0.12 | 0.10 | 0.10 | 0.10 | 0.11 | 0.15 | 0.16 | 0.17 | 0.12 | 0.10 | 0.15 | 0.15 | 0.15 |
| Balance Sheet | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 2.2 | 1.6 | 1,715.2 | 6.5 | 1.7 | 1.9 | 2.1 | 3.7 | 6.7 | 3.0 | 6.1 | 2.1 | 3.5 | 2.2 | 2.9 | 11.5 | 5.4 | 2.0 | 2.2 | 0.0 | 0.0 | 1.6 | 1.7 | 1.7 | 1.2 | 2.6 | 2.9 | 2.9 | 2.9 | 2.2 | 3.5 | 3.6 | 3.1 | 4.5 | 3.4 | 2.9 | 3.0 | 3.3 | 3.8 | 2.1 | 2.4 | 1.3 | 1.5 | 1.4 | 1.7 | 1.0 | 2.1 | 4.4 | 4.5 | 5.1 | 3.1 | 5.0 | 3.7 | 2.7 | 2.6 | 2.8 | 4.1 | 6.6 | 4.7 | 2.3 | 6.7 | 6.3 | 4.6 | 5.3 | 5.9 | 5.8 | 5.5 | 3.2 | 2.2 | 1.4 | 5.1 | 11.5 | 9.2 | 8.5 | 8.2 | 6.6 | 4.5 | 4.7 | 5.1 | 6.6 | 4.9 | 6.3 | 7.3 | 6.1 | 4.8 | 4.0 | 5.4 | 4.5 | 2.9 | 3.0 | 2.9 | 3.2 | 2.6 | 2.6 | 2.4 | 2.2 | 1.9 | 1.6 | 1.8 | 2.3 | 3.8 | 4.3 | 3.1 | 3.2 | 2.9 | 2.1 | 2.4 | 2.2 | 1.4 | 1.0 | 0.5 | 1.5 | 0.3 | 1.8 | 1.7 | 1.2 | 0.9 | 2.9 | 2.2 | 3.1 | 1.9 | 0.5 | 1.2 | 0.9 | 0.8 | 0.8 | 1.7 | 2 | 4.5 | 4.7 | 1.4 | 4.9 | 1.8 | 1.7 | 5.2 | 1.9 | 1.3 | 1.5 | 1.9 | 1.4 | 1.8 | 2.6 | 3.9 | 1.4 | 2.1 | 2.5 | |||||||||||||||
| Total Assets | 2.4 | 1.8 | 1.9 | 6.7 | 1.9 | 2.1 | 2.3 | 3.9 | 6.9 | 3.2 | 6.3 | 2.3 | 3.7 | 2.4 | 3.1 | 11.8 | 5.7 | 2.3 | 2.6 | 2.5 | 2.3 | 2.0 | 2.1 | 2.1 | 1.6 | 3.0 | 3.3 | 3.4 | 3.3 | 2.7 | 4.0 | 4.1 | 3.6 | 5.0 | 4.0 | 3.5 | 3.5 | 3.8 | 4.4 | 2.8 | 3.1 | 1.9 | 2.1 | 2.1 | 2.4 | 1.7 | 2.8 | 5.1 | 5.2 | 5.8 | 3.9 | 5.7 | 4.5 | 3.5 | 3.4 | 3.7 | 4.9 | 7.4 | 5.6 | 3.2 | 7.6 | 7.3 | 5.6 | 6.2 | 6.9 | 6.9 | 6.6 | 4.3 | 3.3 | 2.5 | 6.3 | 12.7 | 10.5 | 9.8 | 9.5 | 7.9 | 5.9 | 6.1 | 6.6 | 8.1 | 6.5 | 7.8 | 8.9 | 7.8 | 6.5 | 5.7 | 7.2 | 6.4 | 4.9 | 5.0 | 4.9 | 5.3 | 4.7 | 4.8 | 4.5 | 4.4 | 4.2 | 4.0 | 4.2 | 4.7 | 6.3 | 6.8 | 5.7 | 5.9 | 5.7 | 4.9 | 5.3 | 5.2 | 4.6 | 4.3 | 3.9 | 4.9 | 3.7 | 5.2 | 5.2 | 4.8 | 4.5 | 6.6 | 5.9 | 7.0 | 5.8 | 4.5 | 5.3 | 5.1 | 4.9 | 5.0 | 6 | 6.4 | 5 | 8 | 6.3 | 6.7 | 6.9 | 6.8 | 6.9 | 7.2 | 6.7 | 7 | 7.5 | 7.1 | 7.5 | 8.4 | 9.8 | 7.5 | 8.4 | 8.8 | |||||||||||||||
| Total Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.3 | 0 | 1.7 | 0 | 1.7 | 1.7 | 0 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| Stockholders' Equity | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.8 | 1.9 | 1.9 | 1.9 | 2.0 | 2.0 | 2.1 | 2.1 | 2.2 | 2.2 | 2.3 | 2.3 | 2.4 | 2.4 | 2.5 | 2.5 | 2.6 | 2.7 | 2.7 | 2.8 | 2.9 | 3.0 | 3.1 | 3.3 | 3.3 | 3.4 | 3.4 | 3.4 | 3.5 | 3.6 | 3.6 | 3.7 | 3.8 | 3.8 | 4.0 | 4.0 | 4.1 | 4.1 | 4.2 | 4.2 | 4.3 | 4.4 | 4.5 | 4.7 | 4.8 | 4.9 | 5 | 5.1 | 5.2 | 5.3 | 5.4 | 5.5 | 5.6 | 5.7 | 5.7 | 5.8 | 5.9 | 6 | 6.2 | 6.3 | |||||||||||||||
| Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | (0.0) | (0.0) | (0.0) | 68.8 | 3.5 | 5.0 | (0.0) | 9.1 | 0 | (0.0) | (0.0) | (9.1) | 1.3 | 1.9 | 5.9 | 4.9 | 5.9 | 4.3 | 4.2 | 7.4 | 7.1 | 7 | 9.3 | 7.3 | 5.9 | 6.9 | 9.2 | 7.1 | 6.3 | 3.6 | 2.3 | 2.8 | 5.5 | 3.5 | (21.6) | (35) | 0 | 14.1 | 11.7 | (33.8) | 0 | 0 | (0.0) | 9.2 | 9 | 15.6 | 20.1 | 14.3 | 14.7 | 17.9 | 16.4 | 14.1 | 15.9 | 17.9 | 16.1 | 13.8 | 10.3 | 6.2 | 7.3 | 23.0 | 88.4 | (26.5) | 26.5 | 26.6 | 17.9 | 9.8 | 13.1 | 65.5 | 0 | (17.7) | 17.7 | 20.5 | 14.2 | 17.0 | 11.8 | 15.0 | 11.4 | 8.8 | 9.2 | 8.2 | 8.6 | 8.3 | 6.8 | 7.2 | 6.2 | 5.6 | 4.2 | 6.2 | 9.2 | 10.6 | 13.2 | 10.8 | 9.7 | 9.8 | 5.9 | 7.3 | 6.7 | 4.2 | 2.2 | 0.5 | 3.6 | (0.0) | 5.2 | 5.7 | 4.7 | 2.0 | 9.3 | 5.4 | 8.2 | 5.0 | 1.8 | 4.2 | 2.7 | 2.1 | 2.1 | 5 | 3.8 | 1.3 | 6.1 | 4.1 | 5 | 4.3 | 5.1 | 21.3 | (8.6) | 3.9 | 4.4 | 5.6 | 4.4 | 3.8 | 7.6 | 12.1 | 5.3 | |||||||||||||||||
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
| Free Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | (0.0) | (0.0) | (0.0) | 68.8 | 3.5 | 5.0 | (0.0) | 9.1 | 0 | (0.0) | (0.0) | (9.1) | 1.3 | 1.9 | 5.9 | 4.9 | 5.9 | 4.3 | 4.2 | 7.4 | 7.1 | 7 | 9.3 | 7.3 | 5.9 | 6.9 | 9.2 | 7.1 | 6.3 | 3.6 | 2.3 | 2.8 | 5.5 | 3.5 | (21.6) | (35) | 0 | 14.1 | 11.7 | (33.8) | 0 | 0 | (0.0) | 9.2 | 9 | 15.6 | 20.1 | 14.3 | 14.7 | 17.9 | 16.4 | 14.1 | 15.9 | 17.9 | 16.1 | 13.8 | 10.3 | 6.2 | 7.3 | 23.0 | 88.4 | (26.5) | 26.5 | 26.6 | 17.9 | 9.8 | 13.1 | 65.5 | 0 | (17.7) | 17.7 | 20.5 | 14.2 | 17.0 | 11.8 | 15.0 | 11.4 | 8.8 | 9.2 | 8.2 | 8.6 | 8.3 | 6.8 | 7.2 | 6.2 | 5.6 | 4.2 | 6.2 | 9.2 | 10.6 | 13.2 | 10.8 | 9.7 | 9.8 | 5.9 | 7.3 | 6.7 | 4.2 | 2.2 | 0.5 | 3.6 | (0.0) | 5.2 | 5.7 | 4.7 | 2.0 | 9.3 | 5.4 | 8.2 | 5.0 | 1.8 | 4.2 | 2.7 | 2.1 | 2.1 | 5 | 3.8 | 1.3 | 6.1 | 4.1 | 5 | 4.3 | 5.1 | 21.3 | (8.6) | 3.9 | 4.4 | 5.6 | 4.4 | 3.8 | 7.6 | 12.1 | 5.3 | |||||||||||||||||