SANG - Sangoma Technologies Corporation
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$4.00
DETAILS
HIGH:
$4.00
LOW:
$4.00
MEDIAN:
$4.00
CONSENSUS:
$4.00
UPSIDE:
10.50%
| Metric | 2026 Q3 | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 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 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 51.0 | 70.6 | 70.9 | 80.9 | 82.7 | 85.0 | 81.6 | 83.3 | 82.7 | 59.1 | 60.1 | 60.9 | 84.9 | 83.4 | 87.8 | 80.5 | 66.7 | 67.8 | 65.3 | 51.2 | 28.0 | 27.1 | 26.2 | 28.1 | 25.6 | 24.7 | 21.2 | 23.9 | 21.7 | 21.5 | 16.6 | 12.8 | 12.6 | 9.3 | 9.5 | 6.3 | 5.1 | 4.9 | 4.4 | 4.8 | 4.1 | 3.7 | 3.5 | 4.5 | 3.8 | 2.9 | 2.5 | 4.1 | 3.1 | 3.4 | 2.7 | 3.5 | 3.1 | 2.8 | 3.1 | 3.5 | 3.6 | 3.4 | 2.9 | 3.4 | 3.2 | 3.0 | 2.4 | 2.8 | 3.1 | 2.8 | 2.9 | 3.3 | 2.2 | 2.1 | 2.5 | 3.3 | 3.1 | 3.1 | 2.8 | 2.9 | 1.9 | 1.5 | 1.4 | 1.3 | 1.1 | 0.8 | 1.0 | 0.8 | 0.9 | 0.7 | 0.4 | 0.3 | 0.4 | 0.7 | 0.5 | 0.6 | 0.6 | 0.4 | 0.5 | 0.6 | 0.3 | 0.4 | 0.4 | 0.5 | 0.2 | 0.6 | 0.7 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | (0.0) | 0.1 | 0.1 | 0.1 | (0.0) | 0.1 | 0.1 | 0.1 |
| Cost of Revenue | 14.6 | 18.1 | 19.5 | 26.3 | 25.7 | 26.8 | 25.7 | 26.2 | 25.7 | 18.6 | 19.0 | 19.1 | 24.8 | 25.9 | 28.4 | 28.1 | 20.2 | 18.9 | 18.5 | 14.6 | 9.6 | 9.2 | 8.9 | 9.8 | 9.1 | 8.4 | 7.9 | 9.1 | 8.3 | 8.4 | 7.0 | 5.6 | 5.6 | 4.6 | 4.6 | 2.2 | 1.8 | 1.7 | 1.6 | 1.8 | 1.3 | 1.0 | 1.0 | 1.5 | 1.1 | 1.1 | 0.8 | 1.4 | 1.0 | 1.1 | 0.9 | 1.4 | 1.2 | 0.9 | 0.9 | 1.3 | 1.2 | 0.9 | 0.8 | 0.8 | 0.9 | 0.7 | 0.7 | 0.8 | 0.8 | 0.7 | 0.7 | 0.9 | 0.6 | 0.5 | 0.7 | 1.1 | 1.0 | 0.9 | 0.8 | 0.8 | 0.6 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | 0 | 0.1 | 0 |
| Gross Profit | 36.4 | 52.5 | 51.3 | 54.6 | 57.0 | 58.2 | 55.9 | 57.2 | 57.0 | 40.5 | 41.2 | 41.8 | 60.1 | 57.5 | 59.4 | 52.4 | 46.5 | 48.9 | 46.7 | 36.5 | 18.3 | 17.9 | 17.3 | 18.3 | 16.5 | 16.3 | 13.2 | 14.8 | 13.4 | 13.1 | 9.6 | 7.2 | 6.9 | 4.8 | 4.9 | 4.0 | 3.4 | 3.2 | 2.9 | 2.9 | 2.8 | 2.6 | 2.5 | 3.0 | 2.7 | 1.9 | 1.6 | 2.7 | 2.1 | 2.3 | 1.8 | 2.1 | 2.0 | 1.9 | 2.2 | 2.2 | 2.4 | 2.5 | 2.1 | 2.5 | 2.3 | 2.3 | 1.8 | 2.0 | 2.3 | 2.1 | 2.2 | 2.4 | 1.6 | 1.6 | 1.8 | 2.1 | 2.1 | 2.2 | 2.0 | 2.0 | 1.3 | 1.2 | 1.0 | 0.9 | 0.8 | 0.6 | 0.7 | 0.6 | 0.7 | 0.6 | 0.3 | 0.2 | 0.3 | 0.5 | 0.4 | 0.5 | 0.5 | 0.3 | 0.3 | 0.4 | 0.2 | 0.3 | 0.3 | 0.4 | 0.1 | 0.2 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | 0 | 0.1 | 0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| R&D Expenses | 10.8 | 14.3 | 15.8 | 13.6 | 14.9 | 14.8 | 15.4 | 13.7 | 14.9 | 10.3 | 11.3 | 10.0 | 12.8 | 12.4 | 12.9 | 12.6 | 10.3 | 9.9 | 10.6 | 7.6 | 5.2 | 4.2 | 4.6 | 4.9 | 4.7 | 4.4 | 4.1 | 4.5 | 4.2 | 4.4 | 2.7 | 1.9 | 1.9 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.9 | 0.8 | 0.6 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | 0.7 | 0.7 | 0.8 | 0.7 | 0.7 | 0.7 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 19.7 | 29.3 | 26.5 | 28.4 | 31.2 | 32.5 | 30.6 | 31.8 | 31.2 | 22.6 | 22.5 | 23.2 | 34.2 | 35.2 | 47.9 | 41.0 | 39.8 | 39.9 | 37.2 | 30.7 | 10.8 | 10.9 | 10.2 | 10.9 | 9.7 | 10.1 | 7.8 | 8.2 | 7.8 | 8.1 | 5.4 | 4.2 | 3.9 | 3.0 | 3.3 | 2.6 | 2.1 | 1.9 | 1.8 | 1.9 | 1.7 | 1.8 | 1.6 | 1.7 | 1.8 | 1.1 | 1.2 | 1.4 | 1.4 | 1.5 | 1.3 | 1.4 | 1.4 | 1.5 | 1.3 | 1.6 | 1.5 | 1.5 | 1.3 | 1.5 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.0 | 0.8 | 1.1 | 0.8 | 0.8 | 0.9 | 0.9 | 0.7 | 0.8 | 1.1 | 1.0 | 0.4 | 0.4 | 0.3 | 0.5 | 0.3 | 0.3 | 0.3 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.6 | 0.4 | 0.5 | 0.3 | 0 | 0 | 0 | 0 | 0 | (0.0) | 0 | 0 | 0 | (0.0) | 0.1 | 0.1 | 0 |
| Other Expenses | 8.0 | 11.2 | 11.4 | 11.1 | 11.7 | 12.1 | 11.1 | 11.4 | 11.7 | 8.4 | 8.2 | 8.3 | 11.6 | 11.9 | 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 | 0.1 | (0.0) | 0.1 | 0.1 | (0.5) | 0.0 | 0.7 | 0.7 | 0.6 | (0.3) | 0.5 | 0.5 | 0.6 | 0.8 | (0.0) | (0.6) | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | (0.4) | 0.3 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses | 38.5 | 54.8 | 53.6 | 53.2 | 57.8 | 59.4 | 57.1 | 56.9 | 57.8 | 41.3 | 42.1 | 41.6 | 58.7 | 59.5 | 60.8 | 53.7 | 50.1 | 49.8 | 47.8 | 38.4 | 16.0 | 15.1 | 14.8 | 15.9 | 14.3 | 14.5 | 12.0 | 12.6 | 12.1 | 12.5 | 8.1 | 6.1 | 5.8 | 4.1 | 4.4 | 3.7 | 3.0 | 2.9 | 2.8 | 2.8 | 2.6 | 2.7 | 2.4 | 2.6 | 2.5 | 1.8 | 1.8 | 2.0 | 2.0 | 2.1 | 1.9 | 1.9 | 2.1 | 2.2 | 2.2 | 2.2 | 2.3 | 2.3 | 1.3 | 1.5 | 1.9 | 1.9 | 1.7 | 0.9 | 1.6 | 1.5 | 1.4 | 2.0 | 0.8 | 0.2 | 1.1 | 1.0 | 0.7 | 1.0 | 1.2 | 1.2 | 0.6 | 0.5 | 0.4 | 0.6 | 0.4 | 0.7 | 0.3 | 0.5 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.7 | 0.6 | 0.4 | 0 | 0.1 | 0 | 0 | 0 | (0.0) | 0 | 0 | 0 | (0.0) | 0.1 | 0.1 | 0 |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | (2.1) | (2.4) | (2.3) | 1.3 | (0.8) | (1.2) | (1.2) | 0.3 | (0.8) | (0.8) | (0.9) | 0.2 | 1.4 | (2.0) | (1.4) | (1.3) | (3.6) | (1.0) | (1.1) | (1.8) | 2.4 | 2.8 | 2.5 | 2.4 | 2.2 | 1.9 | 1.2 | 2.2 | 1.4 | 0.6 | 1.5 | 1.0 | 1.2 | 0.7 | 0.5 | 0.3 | 0.3 | 0.4 | 0.1 | 0.1 | 0.2 | (0.0) | 0.1 | 0.4 | 0.2 | 0.1 | (0.2) | 0.7 | 0.1 | 0.2 | (0.1) | 0.3 | (0.2) | (0.3) | 0.0 | (0.1) | 0.1 | 0.2 | 0.8 | 1.0 | 0.4 | 0.4 | 0.1 | 1.1 | 0.7 | 0.6 | 0.8 | 0.4 | 0.8 | 1.4 | 0.7 | 1.2 | 1.4 | 1.3 | 0.8 | 0.9 | 0.8 | 0.7 | 0.5 | 0.3 | 0.5 | (0.2) | 0.4 | 0.1 | 0.4 | 0.3 | 0.0 | (0.1) | (0.0) | 0.2 | 0.1 | (0.0) | 0.2 | 0.1 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | 0.3 | (0.5) | (0.3) | 0.1 | 0.1 | (0.1) | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.0 | (0.2) | 0 | 0.1 |
| Interest Expense | 0.5 | 0.8 | 1.1 | 1.1 | 1.3 | 1.6 | 1.9 | 2.0 | 1.3 | 1.6 | 1.9 | 2.0 | 2.3 | 2.2 | 2.2 | 2.7 | 0.6 | 0.8 | 0.8 | 1.1 | 0.3 | 0.5 | 0.4 | 0.6 | 0.4 | 0.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0 | 0.1 | 0 | 0 | 0 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 8.1 | 12.4 | 12.4 | 15.6 | 15.1 | 14.9 | 14.3 | 15.8 | 15.1 | 10.3 | 11.0 | 15.8 | 16.4 | 13.3 | 16.1 | (103.3) | 5.6 | 9.6 | 9.0 | 11.6 | 1.4 | 5.4 | 5.1 | 5.2 | 4.5 | 2.2 | 3.0 | 3.3 | 2.8 | 1.7 | 0.7 | 2.1 | 1.5 | 1.3 | 1.1 | 0.7 | 0.8 | 0.8 | 0.6 | 0.3 | 0.6 | 0.6 | 0.6 | 1.0 | 0.8 | 0.5 | 0.5 | 1.1 | 0.6 | 0.7 | 0.4 | 0.7 | 0.4 | 0.2 | 0.7 | 0.5 | 0.6 | 0.7 | 1.0 | (3.1) | 0.9 | 0.9 | 0.5 | 1.5 | 1.0 | 0.9 | 1.1 | 1.1 | 1.0 | 0.7 | 0.9 | 1.4 | 1.5 | 1.4 | 0.9 | 1.0 | 0.9 | 1.2 | 0.7 | 0.4 | 0.6 | 0.3 | 0.4 | 0.2 | 0.4 | 0.3 | 0.1 | 0.0 | 0.1 | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | (0.1) | (0.1) | (0.2) | 0.2 | 0.1 | (0.1) | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.0 | (0.2) | 0 | 0.1 |
| EBIT | (2.5) | (2.4) | (2.9) | 0.8 | (1.1) | (1.5) | (1.2) | 0.1 | (1.1) | (1.1) | (0.4) | 0.1 | 1.0 | (1.9) | 0.6 | (118.6) | (5.9) | (2.2) | (2.5) | 2.2 | (1.2) | 2.8 | 2.5 | 2.3 | 2.4 | (0.3) | 1.2 | 2.0 | 1.3 | 0.1 | (0.2) | 1.1 | 0.9 | 0.7 | 0.5 | 0.2 | 0.3 | 0.4 | 0.1 | (0.1) | 0.1 | 0.1 | 0.1 | 0.4 | 0.3 | 0.1 | 0.0 | 0.7 | 0.1 | 0.2 | (0.1) | 0.3 | (0.2) | (0.3) | 0.1 | (0.1) | 0.1 | 0.2 | 0.5 | (5.0) | 0.4 | 0.4 | 0.1 | 1.1 | 0.7 | 0.6 | 0.8 | 0.4 | 0.8 | 1.4 | 0.7 | 1.2 | 1.4 | 1.3 | 0.8 | 0.9 | 0.8 | 0.7 | 0.5 | 0.3 | 0.5 | 0.2 | 0.4 | 0.1 | 0.4 | 0.3 | 0.0 | (0.1) | (0.0) | 0.2 | 0.1 | (0.0) | 0.2 | 0.1 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | 0.3 | (0.5) | (0.3) | 0.1 | 0.1 | (0.1) | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.0 | (0.2) | 0 | 0.1 |
| Income Before Tax | (2.9) | (3.2) | (4.0) | (0.3) | (2.4) | (3.1) | (3.1) | (1.9) | (2.4) | (2.2) | (2.3) | (1.4) | (1.3) | (4.2) | (1.5) | (121.3) | (6.5) | (3.0) | (3.3) | 1.4 | (1.5) | 2.4 | 2.2 | 1.8 | 1.9 | (0.9) | 0.9 | 1.7 | 1.0 | (0.2) | (0.4) | 1.1 | 0.8 | 0.7 | 0.5 | 0.2 | 0.3 | 0.3 | 0.1 | (0.1) | 0.1 | 0.1 | 0.1 | 0.4 | 0.2 | (0.2) | 0.0 | 0.6 | 0.2 | 0.3 | (0.2) | (4.1) | (0.1) | (0.3) | 0.0 | (0.1) | 0.1 | 0.2 | 0.5 | (5.0) | 0.4 | 0.4 | 0.1 | 0.7 | 0.7 | 0.6 | 0.8 | 0.4 | 0.8 | 1.4 | 0.8 | 1.0 | 1.5 | 1.3 | 0.8 | 0.7 | 0.8 | 0.7 | 0.6 | 0.3 | 0.5 | 0.2 | 0.4 | 0.1 | 0.3 | 0.3 | 0.0 | (0.1) | (0.0) | 0.2 | 0.1 | (0.0) | 0.2 | 0.1 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | 0.0 | (0.5) | (0.3) | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Tax Expense | (0.6) | (0.5) | (0.7) | (0.6) | (0.4) | (0.4) | (0.5) | 0.5 | (0.4) | (0.3) | (0.3) | 0.3 | (0.4) | (0.5) | 1.2 | 6.5 | 1.9 | 0.2 | (0.4) | 2.6 | 0.3 | 0.7 | 0.6 | (0.2) | 0.7 | 0.1 | 0.2 | 0.4 | 0.2 | 0.0 | 0.4 | 0.5 | 0.2 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | (0.0) | 0.0 | 0.1 | 0.1 | 0.1 | (0.0) | (0.4) | (0.0) | (0.1) | 0.0 | 0.3 | 0.0 | 0.0 | 0.1 | (0.5) | 0.1 | 0.1 | 0.0 | (0.4) | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | 0.3 | 0.3 | 0.6 | 0.5 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | (0.0) | (0.0) | 0.1 | 0.0 | (0.2) | 0.0 | 0 | 0 | (0.0) | (0.0) | (0.0) | 0.0 | 0.0 | (0.1) | (0.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | (2.3) | (2.7) | (3.3) | 0.3 | (2.0) | (2.7) | (2.6) | (2.3) | (2.0) | (1.9) | (1.9) | (1.7) | (0.9) | (3.7) | (2.7) | (127.8) | (8.4) | (3.2) | (2.9) | (1.2) | (1.8) | 1.8 | 1.6 | 2.0 | 1.2 | (1.0) | 0.7 | 1.3 | 0.8 | (0.2) | (0.8) | 0.5 | 0.6 | 0.5 | 0.3 | 0.1 | 0.2 | 0.2 | 0.0 | (0.1) | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | (0.1) | 0.0 | 0.5 | 0.1 | 0.2 | (0.2) | (3.7) | (0.1) | (0.3) | 0.0 | (0.3) | 0.1 | 0.2 | 0.4 | (4.6) | 0.3 | 0.3 | 0.1 | 1.1 | 0.4 | 0.4 | 0.5 | 0.2 | 0.6 | 0.9 | 0.6 | 0.7 | 0.9 | 0.8 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.2 | 0.3 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.0 | (0.1) | (0.0) | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | (0.0) | (0.4) | (0.3) | 0.1 | 0 | 0.0 | 0.2 | 0 | 0 | (0.1) | 0 | 0 | 0 | (0.1) | (0.1) | 0 | (0.1) |
| Per Share Data | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | -0.07 | -0.08 | -0.10 | 0.01 | -0.06 | -0.08 | -0.08 | -0.07 | -0.05 | -0.10 | -0.07 | -0.72 | -0.03 | -0.11 | -0.08 | -3.81 | -0.27 | -0.10 | -0.15 | -0.08 | -0.15 | 0.16 | 0.16 | 0.24 | 0.16 | -0.13 | 0.10 | 0.23 | 0.15 | -0.04 | -0.14 | 0.10 | 0.11 | 0.13 | 0.08 | 0.04 | 0.05 | 0.06 | 0.01 | -0.03 | 0.02 | 0.02 | 0.01 | 0.03 | 0.04 | -0.03 | 0.00 | 0.12 | 0.03 | 0.05 | -0.04 | -0.91 | -0.03 | -0.06 | 0.00 | -0.08 | 0.02 | 0.04 | 0.10 | -1.07 | 0.06 | 0.07 | 0.01 | 0.26 | 0.10 | 0.08 | 0.12 | 0.04 | 0.13 | 0.22 | 0.16 | 0.17 | 0.22 | 0.18 | 0.12 | 0.11 | 0.13 | 0.11 | 0.09 | 0.05 | 0.08 | 0.04 | 0.06 | 0.03 | 0.06 | 0.05 | 0.01 | -0.01 | -0.00 | 0.04 | 0.02 | 0.04 | 0.04 | 0.03 | 0.05 | 0.05 | 0.00 | 0.03 | 0.03 | -0.01 | -0.11 | -0.08 | 0.02 | – | 0.00 | 0.19 | – | – | -0.02 | 0.19 | – | – | -0.03 | -0.10 | – | -0.10 |
| EPS (Diluted) | -0.07 | -0.08 | -0.10 | 0.01 | -0.06 | -0.08 | -0.08 | -0.07 | -0.05 | -0.10 | -0.07 | -0.72 | -0.03 | -0.11 | -0.08 | -3.81 | -0.27 | -0.10 | -0.15 | -0.08 | -0.15 | 0.15 | 0.15 | 0.24 | 0.15 | -0.13 | 0.09 | 0.22 | 0.13 | -0.04 | -0.14 | 0.10 | 0.11 | 0.12 | 0.08 | 0.04 | 0.04 | 0.05 | 0.01 | -0.03 | 0.02 | 0.01 | 0.01 | 0.03 | 0.04 | -0.03 | 0.00 | 0.12 | 0.03 | 0.05 | -0.04 | -0.91 | -0.03 | -0.06 | 0.00 | -0.08 | 0.02 | 0.04 | 0.10 | -1.07 | 0.06 | 0.07 | 0.01 | 0.26 | 0.10 | 0.08 | 0.12 | 0.04 | 0.12 | 0.21 | 0.16 | 0.17 | 0.22 | 0.18 | 0.12 | 0.10 | 0.13 | 0.11 | 0.09 | 0.05 | 0.08 | 0.04 | 0.06 | 0.03 | 0.06 | 0.05 | 0.01 | -0.01 | -0.00 | 0.04 | 0.02 | 0.04 | 0.04 | 0.03 | 0.05 | 0.05 | 0.00 | 0.03 | 0.03 | -0.01 | -0.11 | -0.08 | 0.02 | – | 0.00 | 0.19 | – | – | -0.02 | 0.19 | – | – | -0.03 | -0.10 | – | -0.10 |
| Shares Outstanding | 33.2 | 33.1 | 33.2 | 33.2 | 33.4 | 33.4 | 33.4 | 33.2 | 33.2 | 33.2 | 33.1 | 33.0 | 31.1 | 32.5 | 33.0 | 33.2 | 31.8 | 31.7 | 19.0 | 19.0 | 15.9 | 15.9 | 14.2 | 10.7 | 10.5 | 10.3 | 9.3 | 7.6 | 7.4 | 7.4 | 6.9 | 6.8 | 6.7 | 4.8 | 4.8 | 4.6 | 6.7 | 4.8 | 4.8 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.2 | 4.0 | 4.2 | 4.2 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.1 | 4.1 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 2.5 | 1.1 | 1.1 | 1.1 | 4.0 | 1.1 | 1.1 | 1.1 | 5 | 0.7 | 0.7 | 0.7 |
| Metric | 2026 Q3 | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 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 | 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 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 15.2 | 17.1 | 17.1 | 17.1 | 16.7 | 16.7 | 16.2 | 16.2 | 18.4 | 17.1 | 16.7 | 11.2 | 8.0 | 6.8 | 8.2 | 12.7 | 16.2 | 16.9 | 19.1 | 22.1 | 22.9 | 72.4 | 70.0 | 20.0 | 8.8 | 10.2 | 25.2 | 8.9 | 5.3 | 5.0 | 3.9 | 12.0 | 10.9 | 2.6 | 2.4 | 5.2 | 1.7 | 1.7 | 1.8 | 1.6 | 1.1 | 2.1 | 1.3 | 2.0 | 1.6 | 5.3 | 4.5 | 4.7 | 3.7 | 4.1 | 4.2 | 3.8 | 3.5 | 3.4 | 0.7 | 4.9 | 6.6 | 6.2 | 9.1 | 7.9 | 7.7 | 7.4 | 7.3 | 7.0 | 7.0 | 7.0 | 5.9 | 5.2 | 5.1 | 4.5 | 6.1 | 5.0 | 3.9 | 2.8 | 2.9 | 1.8 | 1.1 | 1.4 | 1.3 | 0.8 | 1.1 | 0.8 | 0.8 | 1.0 | 0.8 | 0.8 | 0.7 | 0.7 | 1.0 | 0.8 | 0.8 | 0.5 | 0.7 | 0.7 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.9 | 0.0 | 0 | 0 | 4.6 | 0 | 0 | 0 | 3.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 12.6 | 11.1 | 16.4 | 16.4 | 11.7 | 19.7 | 21.5 | 21.5 | 22.2 | 16.4 | 19.7 | 27.1 | 25.6 | 25.4 | 27.0 | 25.2 | 19.5 | 17.2 | 16.2 | 16.1 | 17.5 | 8.0 | 7.7 | 8.7 | 9.1 | 12.2 | 8.3 | 9.2 | 9.2 | 7.0 | 8.4 | 5.5 | 5.5 | 4.0 | 3.6 | 3.2 | 3.8 | 2.7 | 2.7 | 3.5 | 4.5 | 4.8 | 5.4 | 5.3 | 5.2 | 5.1 | 4.5 | 5.3 | 5.3 | 4.5 | 4.3 | 5.0 | 5.4 | 4.8 | 4.5 | 5.2 | 3.6 | 4.1 | 3.8 | 3.2 | 2.7 | 2.3 | 2.6 | 2.1 | 1.8 | 1.8 | 1.8 | 1.2 | 1.3 | 1.7 | 1.9 | 2.1 | 2.1 | 2.1 | 1.4 | 1.4 | 1.2 | 1.0 | 0.8 | 0.6 | 0.5 | 0.7 | 0.5 | 0.2 | 0.4 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.4 | 0.1 | 0.2 | 0.3 | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 |
| Inventory | 7.4 | 7.3 | 13.1 | 13.1 | 9.7 | 13.8 | 14.8 | 14.8 | 16.2 | 13.1 | 13.8 | 18.0 | 18.7 | 19.3 | 18.9 | 17.4 | 16.5 | 14.3 | 12.7 | 11.8 | 11.0 | 9.0 | 8.9 | 9.3 | 10.1 | 10.8 | 8.8 | 8.5 | 9.4 | 8.2 | 8.0 | 5.1 | 5.2 | 4.6 | 4.5 | 3.5 | 3.8 | 3.4 | 3.0 | 3.0 | 2.8 | 2.9 | 3.2 | 3.2 | 2.9 | 2.7 | 2.6 | 2.4 | 2.8 | 2.9 | 3.0 | 2.9 | 3.5 | 3.6 | 3.7 | 3.0 | 2.9 | 2.4 | 1.5 | 1.9 | 2.0 | 1.8 | 1.6 | 1.7 | 1.6 | 1.6 | 1.4 | 1.6 | 1.6 | 1.8 | 2.0 | 1.8 | 1.7 | 1.6 | 1.4 | 1.4 | 1.5 | 0.8 | 0.8 | 0.8 | 0.7 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 5.6 | 4.4 | 3.4 | 3.4 | 10.3 | 4.1 | 4.6 | 4.6 | 12.5 | 3.4 | 4.1 | 5.6 | 5.4 | 3.7 | 5.5 | 5.0 | 5.9 | 5.5 | 4.2 | 6.3 | 3.6 | 1.9 | 1.6 | 1.7 | 2.0 | (0.9) | 1.5 | 1.5 | 1.6 | 1.5 | 1.5 | 1.4 | 1.0 | (0.1) | (0.1) | (0.2) | (0.7) | 0.3 | 0.4 | 0.4 | (0.5) | (0.9) | (0.7) | (0.6) | (0.8) | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.4 | 0.4 | 0.3 | 0.3 | 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 | 1.7 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.4 | 0.1 |
| Total Current Assets | 40.8 | 39.9 | 50.0 | 50.0 | 48.4 | 54.3 | 57.1 | 57.1 | 61.6 | 50.0 | 54.3 | 61.6 | 57.6 | 55.2 | 59.6 | 61.0 | 58.1 | 53.9 | 52.2 | 53.3 | 55.0 | 91.2 | 88.2 | 39.7 | 30.0 | 32.3 | 43.8 | 28.1 | 25.5 | 21.7 | 21.7 | 24.0 | 22.7 | 11.2 | 10.4 | 11.7 | 8.6 | 8.1 | 8.0 | 8.5 | 7.9 | 8.9 | 9.3 | 9.9 | 8.9 | 12.9 | 11.8 | 12.6 | 12.0 | 11.7 | 11.5 | 11.8 | 12.4 | 12.2 | 13.3 | 13.4 | 13.3 | 12.9 | 14.4 | 13.0 | 12.5 | 11.6 | 11.6 | 11.0 | 10.6 | 10.6 | 9.3 | 8.2 | 8.1 | 8.1 | 10.2 | 9.1 | 7.9 | 6.6 | 5.9 | 4.7 | 3.9 | 3.3 | 3.0 | 2.3 | 2.3 | 2.2 | 1.7 | 1.7 | 1.7 | 1.3 | 1.4 | 1.3 | 1.7 | 1.5 | 1.4 | 1.2 | 1.2 | 1.2 | 1.0 | 0.9 | 1.0 | 1.0 | 1.0 | 1.2 | 1.7 | 2.5 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.1 |
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 11.6 | 11.9 | 16.0 | 16.0 | 14.8 | 17.1 | 18.6 | 18.6 | 19.1 | 16.0 | 17.1 | 22.3 | 23.6 | 25.1 | 25.4 | 27.2 | 27.8 | 18.8 | 20.8 | 21.2 | 21.3 | 13.6 | 14.2 | 14.1 | 14.0 | 14.5 | 14.2 | 1.8 | 1.9 | 1.9 | 1.9 | 0.7 | 0.9 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 2.6 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 187.5 | 186.8 | 187.5 | 187.5 | 186.8 | 187.5 | 187.5 | 187.5 | 187.5 | 187.5 | 187.5 | 187.5 | 210.0 | 209.9 | 208.5 | 210.0 | 307.5 | 269.0 | 269.0 | 267.3 | 261.8 | 32.2 | 32.2 | 32.3 | 32.0 | 31.2 | 16.3 | 16.3 | 16.6 | 18.2 | 17.6 | 3.9 | 3.6 | 2.3 | 2.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.3 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.5 | 3.6 | 3.6 | 3.5 | 3.6 | 4.4 | 3.1 | 5.7 | 5.5 | 5.4 | 5.3 | 5.4 | 5.3 | 5.2 | 4.8 | 8.0 | 8.3 | 9.5 | 5.4 | 5.4 | 5.6 | 5.6 | 5.2 | 4.8 | 4.8 | 5.0 | 5.0 | 4.8 | 4.8 | 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 |
| Intangible Assets | 75.5 | 83.4 | 115.5 | 115.5 | 107.0 | 123.8 | 131.9 | 131.9 | 140.1 | 115.5 | 123.8 | 164.0 | 171.6 | 179.7 | 185.7 | 194.2 | 203.5 | 180.2 | 187.7 | 195.4 | 191.1 | 35.7 | 37.1 | 38.6 | 40.6 | 42.0 | 23.2 | 24.1 | 25.5 | 26.4 | 29.7 | 10.0 | 10.7 | 8.5 | 8.9 | 6.4 | 6.3 | 6.4 | 6.0 | 6.2 | 5.9 | 5.6 | 5.9 | 6.5 | 6.8 | 3.1 | 3.3 | 3.5 | 3.0 | 3.3 | 3.5 | 3.5 | 4.6 | 4.8 | 4.9 | 2.6 | 2.7 | 1.9 | 2.1 | 3.6 | 3.6 | 3.6 | 3.6 | 3.8 | 3.8 | 3.8 | 3.6 | 0.0 | 0.0 | 0.0 | 0 | 0.6 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.8 | 4.5 | 4.6 | 4.6 | 4.4 | 4.2 | 4.2 | 4.3 | 4.1 | 4.1 | 3.8 | 3.5 | 3.5 | 3.7 | 6.0 | 6.0 | 6.1 | 6.3 | 6.0 | 6.4 | 6.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Long-Term Investments | 1.5 | 1.5 | 1.6 | 0 | 2.0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 3.7 | 0.9 | 4.0 | 2.8 | 3.3 | 2.9 | 1.8 | 1.3 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.3 | 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 |
| Other Non-Current Assets | 0.4 | 0.7 | 1.0 | 2.6 | 0.4 | 2.8 | 3.2 | 3.2 | 2.9 | 2.6 | 2.8 | 0.4 | 3.5 | 0.7 | 0.7 | (0.0) | (0.6) | 0 | 0.0 | (0.2) | 3.8 | 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 | 2.1 | 2.1 | 2.0 | 2.8 | 2.6 | 0 | 2.0 | 1.5 | 1.3 | 1.1 | 0.9 | 0.9 | 0.8 | 0.8 | 0.7 | 0 | 0 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Assets | 277.6 | 285.5 | 323.7 | 323.7 | 313.1 | 333.4 | 343.5 | 343.5 | 352.5 | 323.7 | 333.4 | 381.1 | 412.6 | 422.1 | 425.8 | 437.5 | 543.2 | 471.9 | 481.0 | 486.8 | 478.0 | 85.7 | 88.0 | 89.2 | 90.2 | 90.7 | 56.8 | 45.4 | 45.7 | 47.3 | 50.0 | 15.2 | 16.6 | 12.6 | 13.0 | 9.3 | 9.4 | 9.4 | 8.9 | 9.1 | 9.1 | 8.5 | 8.7 | 9.3 | 9.6 | 4.4 | 4.5 | 4.7 | 4.4 | 4.6 | 4.8 | 4.7 | 8.4 | 8.7 | 8.9 | 8.7 | 8.7 | 8.7 | 7.7 | 12.6 | 12.3 | 11.8 | 11.3 | 11.4 | 11.0 | 10.6 | 9.7 | 9.2 | 9.5 | 10.9 | 6.5 | 6.4 | 6.6 | 6.4 | 5.9 | 5.5 | 5.5 | 5.9 | 6.0 | 5.8 | 5.9 | 5.8 | 5.6 | 5.7 | 5.7 | 5.5 | 5.2 | 5.3 | 5.3 | 5.1 | 5.1 | 4.6 | 4.2 | 4.1 | 4.2 | 6.6 | 6.5 | 6.5 | 6.8 | 6.4 | 6.7 | 6.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Total Assets | 318.5 | 325.4 | 373.7 | 373.7 | 361.4 | 387.7 | 400.6 | 400.6 | 414.1 | 373.7 | 387.7 | 442.7 | 470.3 | 477.3 | 485.5 | 498.5 | 601.3 | 525.9 | 533.2 | 540.1 | 533.0 | 176.9 | 176.2 | 129.0 | 120.2 | 123.0 | 100.6 | 73.4 | 71.2 | 69.0 | 71.7 | 39.2 | 39.2 | 23.8 | 23.4 | 21.0 | 17.9 | 17.5 | 16.9 | 17.6 | 17.1 | 17.3 | 17.9 | 19.3 | 18.6 | 17.3 | 16.4 | 17.3 | 16.4 | 16.4 | 16.4 | 16.5 | 20.8 | 20.9 | 22.1 | 22.1 | 22.1 | 21.6 | 22.1 | 25.7 | 24.7 | 23.5 | 23.0 | 22.4 | 21.6 | 21.2 | 19.1 | 17.4 | 17.6 | 19.0 | 16.7 | 15.4 | 14.4 | 13.1 | 11.8 | 10.2 | 9.4 | 9.2 | 9.0 | 8.1 | 8.1 | 8.0 | 7.3 | 7.4 | 7.4 | 6.8 | 6.5 | 6.6 | 6.9 | 6.5 | 6.5 | 5.8 | 5.4 | 5.3 | 5.3 | 7.5 | 7.5 | 7.5 | 7.8 | 7.6 | 8.4 | 9.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | 0.2 |
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 17.3 | 15.4 | 19.1 | 19.1 | 19.0 | 18.7 | 21.4 | 21.4 | 21.7 | 19.1 | 18.7 | 24.1 | 23.5 | 23.8 | 27.4 | 28.6 | 30.0 | 20.9 | 20.8 | 22.4 | 19.2 | 8.8 | 8.7 | 10.4 | 15.6 | 11.8 | 10.5 | 14.6 | 10.3 | 9.7 | 12.5 | 7.4 | 4.8 | 4.9 | 4.2 | 2.9 | 1.8 | 2.1 | 1.7 | 2.4 | 1.2 | 2.8 | 3.0 | 3.3 | 2.3 | 1.8 | 1.4 | 1.7 | 1.8 | 1.4 | 1.2 | 1.5 | 1.4 | 1.1 | 1.7 | 2.1 | 1.7 | 1.4 | 1.5 | 0 | 0 | 1.2 | 1.2 | 0.6 | 0.8 | 0.7 | 0.8 | 0.5 | 0.6 | 0.8 | 0.7 | 0.6 | 0.5 | 0.5 | 0.6 | 0.5 | 0.3 | 0.3 | 0.4 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0.2 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 |
| Short-Term Debt | 22.3 | 20.6 | 22.8 | 22.8 | 20.6 | 22.1 | 19.9 | 19.9 | 17.7 | 22.8 | 22.1 | 17.7 | 17.7 | 20.8 | 20.9 | 17.7 | 22.1 | 16.8 | 17.1 | 14.6 | 14.5 | 5.8 | 5.8 | 12.4 | 5.8 | 10.7 | 6.2 | 3.0 | 2.7 | 2.6 | 3.4 | 0.8 | 1.0 | 1.7 | 1.8 | 3.9 | 1.0 | 1.0 | 1.0 | 1.3 | 1.0 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 0 | 0.0 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.0 | 0.1 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 |
| Deferred Revenue | 3.5 | 4.8 | 8.3 | 8.3 | 7.1 | 8.2 | 9.6 | 9.6 | 9.6 | 8.3 | 8.2 | 10.9 | 10.6 | 10.7 | 10.9 | 11.6 | 11.5 | 9.4 | 10.8 | 11.4 | 12.5 | 5.4 | 6.3 | 7.9 | 8.4 | 0 | 8.9 | 8.2 | 6.6 | 8.0 | 11.1 | 2.1 | 2.7 | 0.4 | 0.5 | 0.6 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.1 | 0 | 0.4 | 0.4 | 2.8 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 15.8 | 13.4 | 0.2 | 0.3 | 3.7 | 4.4 | 0.8 | 0.8 | 1.0 | 1.1 | 1.1 | 0.0 | (0.0) | (0.0) | (1.8) | (1.9) | (2.5) | 1.0 | (0.8) | 2.6 | 0.1 | 0.1 | (1.5) | 0.1 | 0.0 | (0.2) | 0.2 | 0.1 | (0.3) | (0.3) | 0.3 | 0.7 | 0.0 | (0.1) | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | (0.0) | 1.4 | 1.4 | 0 | 0.9 | 1.1 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 1.5 | 0.7 | 0.4 | 0.0 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0.0 | 0.0 | 0.2 | 0.4 | 0.1 | 0.1 | 0.1 | 0.2 | 0 | 0 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.5 | 1.0 | 0 | 0 | 0.1 | 0.0 | 0.3 | 0 | 0.2 | 0.2 | 0.2 | 0 | 0.3 | 0.4 | 0.3 |
| Total Current Liabilities | 45.5 | 45.8 | 58.3 | 58.3 | 55.7 | 59.9 | 60.1 | 60.1 | 59.3 | 58.3 | 59.9 | 63.2 | 69.6 | 71.1 | 72.6 | 78.4 | 82.7 | 50.8 | 53.1 | 55.1 | 55.4 | 25.8 | 25.4 | 36.5 | 30.8 | 30.8 | 30.7 | 24.0 | 21.0 | 21.3 | 28.0 | 9.5 | 12.9 | 6.9 | 6.9 | 6.1 | 3.6 | 3.5 | 2.9 | 4.5 | 2.9 | 4.2 | 4.5 | 6.0 | 4.6 | 3.3 | 1.6 | 1.9 | 2.1 | 1.7 | 1.4 | 1.7 | 1.6 | 1.2 | 1.8 | 2.2 | 1.8 | 1.6 | 1.6 | 1.5 | 1.5 | 1.3 | 2.2 | 2.2 | 2.4 | 2.6 | 2.4 | 2.1 | 2.1 | 2.3 | 1.4 | 1.0 | 0.6 | 0.6 | 0.9 | 0.6 | 0.4 | 0.3 | 0.5 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.5 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 1.0 | 0 | 0 | 0.1 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.3 |
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 11.9 | 17 | 37.6 | 37.6 | 32.5 | 47.0 | 58.0 | 58.0 | 69.8 | 37.6 | 47.0 | 83.1 | 79.0 | 81.0 | 81.9 | 86.9 | 87 | 53.1 | 56.7 | 60.4 | 63.8 | 21.7 | 23.1 | 24.6 | 26.1 | 35.8 | 13.5 | 14.3 | 15.3 | 15.9 | 21.5 | 3.5 | 3.8 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 1.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 1.8 | 2.5 | 7.7 | 7.7 | 6.2 | 8.9 | 9.9 | 9.9 | 10.2 | 7.7 | 8.9 | 14.3 | 15.5 | 16.6 | 18.0 | 16.7 | 15.2 | 23.7 | 24.2 | 24.8 | 36.3 | 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 | 0.1 | 0.3 | 0.0 | 0.3 | 0.5 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.4 | 0.3 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1.7 | 1.2 | 2.3 | 2.3 | 1.9 | 2.3 | 1.3 | 1.3 | 1.5 | 2.3 | 2.3 | 0.8 | 1.0 | 2.4 | 4.8 | 4.9 | 6.6 | 7.8 | 7.9 | 7.7 | 0.9 | 0 | 0 | 0 | 0 | 2.0 | 0 | 0 | 0 | 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 | 0.5 | 0 | 0 | 0 | 1.0 | 0 | 0 | 0 | 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 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities | 23.8 | 29.6 | 58.0 | 58.0 | 50.5 | 69.6 | 80.8 | 80.8 | 93.9 | 58.0 | 69.6 | 113.4 | 111.5 | 116.5 | 121.9 | 126.3 | 126.7 | 99.1 | 104.6 | 109.0 | 116.9 | 36.3 | 37.1 | 37.6 | 38.8 | 39.1 | 28.5 | 17.6 | 19.9 | 19.0 | 19.7 | 2.9 | 3.0 | 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 | 0.0 | 0.3 | 0.6 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.9 | 0.9 | 0.9 | 1.0 | 0.4 | 0.4 | 0.3 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | (0.1) | (0.1) | (0.1) | (0.1) | 0.1 | 0.1 | 0 | 0 | (0.1) | 0 | 0 |
| Total Liabilities | 69.2 | 75.4 | 116.4 | 116.4 | 106.2 | 129.5 | 140.9 | 140.9 | 153.2 | 116.4 | 129.5 | 176.6 | 181.1 | 187.7 | 194.4 | 204.7 | 209.4 | 149.9 | 157.7 | 164.1 | 172.3 | 62.1 | 62.4 | 74.1 | 69.6 | 69.8 | 51.7 | 41.6 | 40.9 | 40.3 | 41.4 | 12.3 | 12.9 | 6.9 | 6.9 | 6.1 | 3.6 | 3.5 | 2.9 | 3.5 | 2.9 | 4.2 | 4.5 | 4.8 | 4.6 | 3.3 | 1.6 | 1.9 | 2.1 | 1.7 | 1.4 | 1.7 | 1.6 | 1.2 | 1.9 | 2.5 | 1.8 | 1.9 | 2.2 | 1.6 | 1.6 | 1.3 | 2.3 | 2.3 | 2.5 | 2.7 | 3.3 | 3.0 | 3.0 | 3.4 | 1.9 | 1.4 | 0.9 | 0.6 | 0.9 | 0.6 | 0.4 | 0.3 | 0.5 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.5 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.6 | 0.5 | 1.0 | 0 | 0 | (0.1) | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.4 | 0.3 |
| Stockholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | 381.9 | 380.3 | 382.4 | 382.4 | 382.6 | 382.0 | 381.0 | 381.0 | 380.9 | 382.4 | 382.0 | 379.9 | 241.6 | 228.6 | 214.4 | 203.0 | 189.9 | 172.9 | 172.2 | 172.5 | 166.8 | 109.8 | 105.6 | 47.4 | 44.5 | 62.9 | 42.5 | 26.6 | 26.1 | 25.5 | 26.8 | 22.7 | 29.3 | 17.7 | 17.2 | 16.5 | 16.5 | 16.5 | 16.5 | 16.5 | 12.7 | 16.5 | 16.5 | 16.5 | 16.5 | 15.3 | 13.7 | 15.3 | 13.9 | 14.4 | 14.9 | 14.6 | 15.3 | 15.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.8 | 14.4 | 14.2 | 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 |
| Retained Earnings | (154.1) | (151.3) | (145.7) | (145.7) | (147.2) | (143.8) | (141.9) | (141.9) | (140.2) | (145.7) | (143.8) | (133.3) | (109.6) | (108.9) | (105.5) | (104.2) | (5.0) | 1.7 | 4.2 | 6.5 | 8.5 | 10.3 | 8.0 | 6.2 | 4.1 | 4.1 | 4.3 | 3.4 | 2.1 | 1.2 | 1.5 | 2.2 | 2.2 | 1.5 | 0.9 | 0.5 | 0.3 | 0.0 | (0.2) | (0.3) | (0.1) | (0.3) | (0.3) | (0.4) | (0.6) | (0.8) | (0.6) | (0.7) | (1.1) | (1.3) | (1.5) | (1.3) | 2.5 | 2.7 | 3.0 | 2.9 | 3.2 | 3.1 | 2.6 | 7.1 | 6.5 | 6.0 | 5.8 | 4.8 | 4.3 | 3.9 | 3.1 | 2.8 | 2.4 | 1.7 | 1.1 | 0.4 | (0.6) | (1.4) | (1.7) | (1.9) | (2.4) | (2.9) | (3.3) | (3.3) | (3.4) | (3.5) | (3.6) | (3.7) | (3.7) | (3.7) | (3.5) | (3.5) | (3.5) | (3.3) | (3.4) | (3.2) | (3.2) | (3.1) | (3.4) | (0.9) | (0.9) | (1.0) | (1.2) | (1.2) | (0.7) | (0.4) | (0.6) | (0.6) | (0.5) | (0.7) | (0.7) | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.5) | (0.4) | (0.5) |
| Accumulated Other Comprehensive Income | 0.0 | (0.2) | 0.2 | 0.2 | 0.1 | 0.3 | 0.6 | 0.6 | 0.8 | 0.2 | 0.3 | 1.3 | 1.1 | 152.7 | 166.2 | 0.8 | 0.7 | 191.7 | 191.5 | (0.3) | 182.6 | (7.5) | (1.7) | (0.6) | 0.1 | (0.2) | 0.1 | (0.0) | 0.2 | 0.1 | 0.1 | 0.0 | (0.0) | (0.0) | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | (0.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 249.2 | 250.0 | 257.3 | 257.3 | 255.3 | 258.2 | 259.7 | 259.7 | 260.9 | 257.3 | 258.2 | 266.1 | 289.2 | 289.7 | 291.0 | 293.8 | 391.9 | 376.0 | 375.5 | 376.0 | 360.7 | 114.8 | 113.8 | 54.9 | 50.6 | 53.2 | 48.9 | 31.9 | 30.3 | 28.7 | 30.3 | 35.3 | 34.0 | 21.5 | 20.4 | 19.3 | 19.1 | 14.0 | 18.4 | 18.2 | 14.1 | 18.2 | 18.1 | 18.0 | 17.8 | 16.3 | 14.7 | 16.4 | 14.3 | 14.7 | 14.9 | 14.8 | 19.2 | 19.7 | 20.3 | 19.6 | 20.2 | 19.7 | 19.9 | 24.1 | 23.2 | 22.1 | 20.9 | 20.1 | 19.1 | 18.5 | 15.7 | 14.4 | 14.6 | 15.6 | 14.9 | 14.0 | 13.6 | 12.4 | 10.9 | 9.6 | 9.0 | 8.8 | 8.5 | 7.9 | 7.8 | 7.7 | 7.0 | 7.0 | 7.1 | 6.6 | 6.2 | 6.3 | 6.4 | 6.2 | 6.2 | 5.6 | 5.0 | 5.0 | 5.1 | 7.2 | 7.2 | 7.2 | 7.3 | 7.0 | 7.9 | 8.1 | 0.1 | 0.1 | 0.1 | (0.2) | (0.2) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.5) | 0.1 | (0.1) |
| Total Liabilities & Equity | 318.5 | 325.4 | 373.7 | 373.7 | 361.4 | 387.7 | 400.6 | 400.6 | 414.1 | 373.7 | 387.7 | 442.7 | 470.3 | 477.3 | 485.5 | 498.5 | 601.3 | 525.9 | 533.2 | 540.1 | 533.0 | 176.9 | 176.2 | 129.0 | 120.2 | 123.0 | 100.6 | 73.4 | 71.2 | 69.0 | 71.7 | 39.2 | 39.2 | 23.8 | 23.4 | 21.0 | 17.9 | 17.5 | 16.9 | 17.6 | 17.1 | 17.3 | 17.9 | 19.3 | 18.6 | 17.3 | 16.4 | 17.3 | 16.4 | 16.4 | 16.4 | 16.5 | 20.8 | 20.9 | 22.1 | 22.1 | 22.1 | 21.6 | 22.1 | 25.7 | 24.7 | 23.5 | 23.0 | 22.4 | 21.6 | 21.2 | 19.1 | 17.4 | 17.6 | 19.0 | 16.7 | 15.4 | 14.4 | 13.1 | 11.8 | 10.2 | 9.4 | 9.2 | 9.0 | 8.1 | 8.1 | 8.0 | 7.3 | 7.4 | 7.4 | 6.8 | 6.5 | 6.6 | 6.9 | 6.5 | 6.5 | 5.8 | 5.4 | 5.3 | 5.3 | 7.5 | 7.5 | 7.5 | 7.8 | 7.6 | 8.4 | 9.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | 0.2 |
| Debt Metrics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 39.8 | 45.2 | 70.3 | 70.3 | 62.3 | 79.6 | 89.1 | 89.1 | 99.6 | 70.3 | 79.6 | 115.2 | 111.9 | 114.8 | 116.4 | 122.6 | 126.4 | 80.1 | 85.4 | 89.2 | 92.3 | 39.5 | 41.4 | 49.2 | 43.8 | 45.5 | 28.7 | 17.3 | 18.0 | 18.5 | 24.9 | 3.5 | 4.8 | 1.7 | 1.8 | 3.9 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.3 | 1.3 | 1.1 | 1.3 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.1 | 0.2 | 0.2 | 1.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 |
| Net Debt | 24.6 | 28.1 | 53.3 | 53.3 | 45.6 | 62.9 | 72.9 | 72.9 | 81.2 | 53.3 | 62.9 | 104 | 103.8 | 108.0 | 108.2 | 109.9 | 110.1 | 63.1 | 66.3 | 67.1 | 69.4 | (32.9) | (28.6) | 29.3 | 35.0 | 35.2 | 3.5 | 8.4 | 12.7 | 13.5 | 21.0 | (8.5) | (6.0) | (0.9) | (0.6) | (1.3) | (0.7) | (0.7) | (0.8) | (0.6) | (0.1) | (0.8) | 0.0 | (0.9) | (0.2) | (4.1) | (4.5) | (4.7) | (3.7) | (4.1) | (4.2) | (3.8) | (3.4) | (3.4) | (0.7) | (4.9) | (6.6) | (6.1) | (9.0) | (7.8) | (7.6) | (7.3) | (7.2) | (6.9) | (6.8) | (6.7) | (5.8) | (5.0) | (5.0) | (3.5) | (6.1) | (5.0) | (3.9) | (2.8) | (2.9) | (1.8) | (1.1) | (1.4) | (1.3) | (0.8) | (1.1) | (0.8) | (0.8) | (0.9) | (0.6) | (0.6) | (0.6) | (0.7) | (1.0) | (0.7) | (0.6) | (0.5) | (0.6) | (0.6) | (0.3) | (0.4) | (0.4) | (0.3) | (0.3) | (0.2) | 0.0 | 0 | (0.1) | (0.1) | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 |
| Metric | 2026 Q3 | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 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 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q2 | 1999 Q1 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | (2.3) | (2.8) | (1.9) | (1.9) | (1.9) | (1.9) | (1.7) | (1.7) | (1.4) | (1.9) | (1.9) | (1.7) | (0.7) | (2.7) | (2.0) | (98.4) | (6.8) | (2.5) | (2.3) | (1.3) | (1.9) | 1.9 | 1.7 | 2.6 | 1.2 | (1.3) | 0.7 | 1.3 | 0.8 | (0.2) | (0.8) | 0.5 | 0.6 | 0.5 | 0.3 | 0.1 | 0.2 | 0.2 | 0.0 | (0.1) | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | (0.1) | 0.0 | 0.5 | 0.1 | 0.2 | (0.2) | (3.7) | (0.1) | (0.3) | 0.0 | (0.3) | 0.1 | 0.2 | 0.4 | (4.6) | 0.4 | 0.3 | 0.1 | 1.1 | 0.4 | 0.4 | 0.5 | 0.2 | 0.5 | 0.8 | 0.6 | 0.7 | 0.9 | 0.8 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.2 | 0.3 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.0 | (0.1) | (0.0) | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | (0.0) | (0.4) | (0.3) | 0.1 | 0 | 0.0 | 0 | (0.1) | 0.2 | (0.1) | (0.1) | 0 | (0.1) |
| Depreciation & Amortization | 10.5 | 15.0 | 11.4 | 11.4 | 11.4 | 11.4 | 11.5 | 11.5 | 11.4 | 11.4 | 11.4 | 11.5 | 11.4 | 11.4 | 11.3 | 11.8 | 9.2 | 9.3 | 9.0 | 9.2 | 2.5 | 2.6 | 2.6 | 3.5 | 2.4 | 3.3 | 1.7 | 1.3 | 1.5 | 1.5 | 0.9 | 1.0 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 1.9 | 0 | 0 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.6 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | (0.4) | 0.5 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock-Based Compensation | 0 | 0 | 1.0 | 1.0 | 0.7 | 0.7 | 0.7 | 0.7 | 0.5 | 1.0 | 0.7 | 0.7 | 0.5 | 0 | 0.9 | 0 | 4.5 | 2.3 | 2.1 | 0 | 0 | 0 | 0.2 | 0.1 | 0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | (2.4) | 1.4 | 1.1 | 1.1 | 3.0 | 3.0 | 1.2 | 1.2 | 1.1 | 1.1 | 3.0 | 1.2 | (2.5) | (3.4) | (3.6) | (1.8) | (2.5) | (5.2) | (3.9) | (1.1) | 0.8 | (0.5) | (0.8) | 3.5 | 0.0 | (4.2) | (0.5) | 2.7 | (2.6) | 1.1 | (0.1) | (1.0) | 0.3 | (0.5) | 0.7 | 1.2 | (0.6) | 0.3 | 0.0 | 2.4 | (1.4) | 0.7 | (0.7) | (0.5) | 0.1 | (0.1) | 0.1 | 0.5 | (0.5) | (0.3) | 0.5 | 0.6 | 0.3 | (0.6) | (0.7) | (1.1) | 0.4 | (1.2) | (0.5) | (0.0) | (0.3) | (0.1) | 0.0 | (0.3) | (0.6) | (0.1) | 0.1 | 0.3 | (0.0) | 0.2 | 0.4 | 0.3 | 0.4 | (0.2) | (1.1) | 0.3 | 0.1 | (0.8) | (0.3) | 0.1 | (0.3) | 0.0 | (0.3) | (0.2) | 0.2 | (0.2) | 0.1 | 0.1 | (0.0) | (0.0) | (0.0) | 0.2 | (0.2) | (0.1) | 0.2 | (0.0) | 0.0 | 0.1 | (0.0) | (0.1) | 0.1 | (0.5) | (0.1) | (0.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 0.6 | 1.2 | 0.6 | 0.6 | (0.7) | (0.7) | (0.3) | (0.3) | (0.7) | 0.6 | (0.7) | (0.3) | (1.5) | 0.8 | (3.8) | 96.9 | (2.0) | (1.0) | (0.3) | (2.5) | (0.7) | 1.5 | (1.2) | (1.8) | (1.6) | (0.5) | (0.0) | 2.0 | (0.2) | (0.1) | (0.5) | 1.3 | 0.1 | (0.1) | (0.2) | 0.3 | 0.2 | (0.1) | 0.0 | 0.6 | 0.2 | 0.0 | 0.0 | 0.6 | (0.0) | 0 | 0 | 0.0 | 0 | 0 | 0 | 4.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.6 | 0.6 | 0.5 | 0 | 0.3 | 0 | 0 | (0.1) | 0 | 0 | 0 | 0 | 0.0 | (0.0) | 0.2 | 0.2 | 0.2 | 0.0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | (0.4) | 0 | 0 | 0 | 0.0 | 0 | (0.0) | 0 | 0.1 | 0.1 | (0.1) | 0.1 |
| Operating Cash Flow | 5.9 | 14.1 | 11.9 | 11.9 | 12.1 | 12.1 | 11.7 | 11.7 | 10.6 | 11.9 | 12.1 | 11.7 | 7.0 | 5.0 | 3.6 | 9.5 | 4.9 | 2.6 | 4.0 | 4.8 | 2.6 | 5.0 | 2.9 | 8.0 | 1.5 | (2.6) | 2.2 | 6.0 | (0.1) | 2.4 | 0.0 | 1.2 | 2.0 | 0.6 | 1.6 | 1.8 | 0.4 | 1.1 | 0.7 | 2.6 | (0.6) | 1.3 | (0.1) | 1.1 | 0.9 | 0.2 | 0.6 | 1.5 | 0.2 | 0.5 | 0.9 | 1.3 | 0.8 | (0.3) | 0.2 | 0.3 | 1.1 | (0.4) | 0.6 | 1.0 | 0.6 | 0.7 | 0.5 | 1.5 | 0.2 | 0.5 | 0.9 | 1.0 | 0.6 | 1.3 | 0.6 | 1.3 | 1.5 | 1.2 | (0.2) | 1.2 | 0.9 | (0.2) | 0.3 | 0.4 | 0.1 | 0.3 | 0.1 | (0.2) | 0.6 | 0.2 | 0.1 | 0.0 | 0.1 | 0.2 | 0.1 | 0.5 | 0.1 | 0.1 | 0.4 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | (0.2) | (0.8) | 0.0 | (0.1) | 0.0 | 0 | (0.1) | 0.2 | 0.0 | 0.0 | (0.1) | 0 |
| Investing Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (0.9) | (0.6) | (2.1) | (2.1) | (2.1) | (2.1) | (3.4) | (3.4) | (2.3) | (2.1) | (2.1) | (3.4) | (2.5) | (1.7) | (2.5) | (0.7) | (1.6) | (0.7) | (0.5) | (0.8) | (0.2) | (0.1) | (0.4) | (0.2) | (0.2) | (0.1) | (0.4) | (0.4) | (0.5) | (0.5) | (0.7) | 0.4 | (5.0) | (0.3) | (3.9) | (0.0) | (0.4) | (1.2) | (0.4) | (0.6) | (0.6) | (0.5) | (0.4) | (0.6) | (0.5) | (0.5) | (0.5) | (0.7) | (0.4) | (0.5) | (0.5) | (0.7) | (0.6) | (0.7) | (0.7) | 0 | (0.7) | (0.6) | (0.5) | (0.0) | (0.0) | (0.1) | (0.1) | 0.1 | (0.0) | (0.2) | (0.0) | (0.0) | (0.0) | 2.3 | (2.4) | (0.0) | 0.4 | (0.3) | (0.3) | (0.0) | 0.3 | (0.3) | (0.0) | (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) | 0.2 | (0.1) | (0.1) | (0.1) | 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 | (4.2) | (44.7) | 0 | (2) | (2.9) | (102.7) | 0 | 0 | 0.2 | 0.2 | (38.3) | 0 | (1.1) | (0.4) | 4.9 | (27.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.1) | (3.7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | (1.5) | 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 |
| 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 | 1.3 | 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 |
| 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 | 0.2 | 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 |
| Other Investing Activities | 0 | 0 | (1.6) | (1.6) | (1.7) | (1.7) | (2.0) | (2.0) | (1.6) | (1.6) | (1.7) | (2.0) | (1.8) | 0 | (1.8) | 0 | (0.9) | (0.4) | (0.3) | 0 | 0 | 0 | 0 | (0.5) | 0 | (0.6) | 0 | (0.5) | 0.3 | (4.9) | 0 | (1.0) | 0 | 0 | 0 | (0.2) | 0 | 0 | 0 | (2.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (1.9) | 0 | 0 | 0 | 0.4 | (0.5) | (0.6) | (0.5) | (2.3) | (0.4) | (0.4) | (0.3) | 0.1 | (0.2) | (2.3) | (0.2) | (0.2) | (0.7) | 0.1 | 0.1 | (0.2) | (0.4) | 0.3 | (0.2) | 0.9 | (0.3) | (0.1) | (0.0) | 0.4 | (0.4) | (0.2) | (0.1) | 0.2 | (0.4) | (0.1) | (0.1) | 0.0 | (0.3) | (0.1) | (0.1) | (0.2) | (0.1) | (0.1) | (0.1) | (0.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investing Cash Flow | (2.4) | (2.9) | (2.1) | (2.1) | (2.1) | (2.1) | (3.4) | (3.4) | (2.3) | (2.1) | (2.1) | (3.4) | (2.5) | (3.6) | (2.5) | (6.5) | (46.3) | (0.7) | (2.5) | (4.2) | (103.3) | (0.5) | (0.4) | (0.5) | (0.3) | (39.0) | (0.4) | (2.0) | (0.7) | (0.5) | (28.0) | (0.5) | (5.0) | (0.3) | (3.9) | (0.3) | (0.4) | (1.2) | (0.4) | (2.7) | (0.6) | (0.5) | (0.4) | (0.7) | (4.2) | (0.5) | (0.5) | (0.7) | (0.4) | (0.5) | (0.5) | (0.7) | (0.6) | (0.7) | (0.7) | (1.8) | (0.7) | (0.6) | (2.0) | 0.4 | (0.5) | (0.7) | (0.6) | (0.7) | (0.4) | (0.6) | (0.3) | 0.1 | (0.2) | 0.1 | (2.7) | (0.2) | (0.2) | (0.3) | (0.3) | (0.2) | (0.1) | (0.1) | (0.2) | 0.2 | (0.3) | (0.1) | (0.1) | 0.4 | (0.4) | (0.2) | (0.1) | 0.2 | (0.4) | (0.1) | (0.1) | 0.0 | (0.3) | (0.1) | (0.1) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Financing Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | (5.1) | (7.2) | (9.5) | (9.5) | (9.5) | (9.5) | (10.5) | (10.5) | (8.1) | (9.5) | (9.5) | (10.5) | (3.1) | (1.5) | (5.5) | (4.1) | 40.6 | (4.5) | (4.4) | (3.6) | 51.1 | (1.5) | (8.7) | 6.3 | (1.4) | (24.5) | (1.7) | (1.7) | (0.3) | 0.1 | 20.5 | (0.3) | 2.1 | (0.1) | (1.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 1.2 | 0 | (0.0) | 0 | 0 | (0.0) | 0.0 | (0.0) | (0.0) | 0 | (0.0) | 0 | (0.0) | 0 | (0.0) | (0.0) | (0.0) | (0.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | (0.1) | 0 | 0 | (0.3) | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0.0 | (1.4) | (0.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.1) | (0.5) | (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 | (0.1) | 0 | (0.2) | 0 | 0 | (0.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | (0.0) | 0 | 0 | 0 | (0.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | (0.4) | (0.6) | (0.0) | 0 | 0 | 0 | 0 | 0 | (0.1) | 0 | 0 | 0 | 0.0 | (0.9) | 0.0 | (2.4) | 0.1 | 0.3 | 0 | (1.2) | (0.1) | (0.6) | 0.0 | 0.8 | (0.6) | 45.8 | 0.4 | 0 | (0.5) | 0 | 1.1 | 0.9 | 0 | 0 | (0.1) | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | 0 | 0 | 0 | (0.2) | (0.1) | 0 | 0 | 0 | (0.1) | 0 | 0 | (0.8) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | (0.3) | 0 | 0.0 | 0 | (0.4) | 0 | 0 | 0 | (0.2) | 0.0 | 0 | 0 | (0.2) | 0 | 0 | 0 | 0 | 0.1 | (0.1) | (0.0) | 0.3 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0.0 | 0.1 | 0 | 0 | 0.1 | 0 |
| Financing Cash Flow | (5.4) | (9.2) | (9.5) | (9.5) | (9.5) | (9.5) | (10.5) | (10.5) | (8.1) | (9.5) | (9.5) | (10.5) | (3.3) | (2.9) | (5.6) | (6.5) | 40.7 | (4.1) | (4.4) | (4.7) | 51.1 | (2.0) | 47.6 | 7.0 | (2.0) | 21.3 | 14.8 | (0.9) | (0.7) | (4.6) | 25.3 | (0.1) | 11.3 | 0.0 | (0.7) | 2.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 1.2 | 0 | (0.0) | 0 | 0 | (0.0) | (0.1) | (0.0) | (0.2) | 0 | (0.0) | (0.1) | (0.0) | 0 | (0.2) | (0.1) | (0.0) | (0.0) | 0.0 | 0.0 | (0.1) | 0.0 | (0.8) | (0.2) | (0.0) | 0.7 | 0.0 | (0.0) | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0 | (0.2) | (0.0) | 0.0 | 0 | (0.4) | 0 | 0 | 0 | (0.2) | 0.0 | (0.0) | (0.0) | (0.2) | (0.0) | (0.0) | (0.0) | (0.1) | (0.0) | (0.1) | (0.0) | 0.0 | 0.2 | 0.1 | 0.0 | 0 | 0.0 | 0.1 | 0.0 | 0.1 | (0.0) | (0.0) | 0.1 | 0 |
| Cash Position | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | (1.8) | 2.0 | 0.3 | 0.3 | 0.5 | 0.5 | (2.2) | (2.2) | 0.2 | 0.3 | 0.5 | (2.2) | 1.2 | (1.4) | (4.4) | (3.5) | (0.7) | (2.2) | (3.0) | (0.9) | (49.4) | 2.3 | 49.7 | 14.7 | (1.5) | (20.0) | 16.4 | 4.7 | 0.3 | 1.3 | (8.3) | 1.8 | 8.3 | 0.2 | (3.0) | 6.8 | 0.0 | (0.1) | 0.2 | 0.5 | (1.1) | 0.8 | (0.5) | 0.5 | (3.3) | 0.9 | 0.1 | 0.9 | (0.2) | 0.0 | 0.3 | 0.3 | 0.1 | (1.2) | (0.5) | (1.7) | 0.3 | (1.0) | (1.4) | 1.2 | 0.2 | 0.3 | (0.1) | 0.3 | (0.0) | 0.0 | 0.6 | 0.7 | 0.1 | 0.6 | (1.3) | 1.1 | 1.1 | 1.1 | (0.4) | 1.1 | 0.7 | (0.3) | 0.1 | 0.4 | (0.2) | 0.2 | (0.0) | (0.2) | 0.2 | 0.0 | 0.0 | 0.0 | (0.3) | 0.2 | 0.0 | 0.3 | (0.2) | (0.0) | 0.3 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | (0.1) | (0.8) | (0.0) | (0.1) | 0.0 | 0.1 | 0.0 | 0.0 | (0.0) | (0.0) | 0.1 | (0.1) |
| Cash at Beginning | 17.1 | 21.5 | 16.7 | 16.7 | 16.2 | 16.2 | 18.4 | 18.4 | 17.1 | 16.7 | 16.2 | 18.4 | 6.8 | 8.2 | 12.7 | 16.2 | 17.0 | 19.1 | 22.1 | 23.0 | 72.4 | 70.2 | 20.4 | 12.5 | 10.3 | 33.4 | 8.9 | 5.3 | 5.0 | 3.7 | 12.2 | 10.9 | 2.6 | 2.4 | 5.4 | 1.7 | 1.7 | 1.8 | 1.6 | 1.1 | 2.3 | 1.3 | 1.9 | 1.6 | 4.8 | 4.4 | 4.5 | 3.7 | 3.9 | 4.1 | 3.9 | 3.5 | 3.3 | 4.6 | 5.1 | 6.6 | 6.3 | 7.2 | 8.5 | 7.9 | 7.7 | 7.4 | 7.5 | 7.0 | 7.0 | 7.0 | 6.4 | 5.2 | 5.1 | 4.5 | 5.9 | 5.0 | 3.9 | 2.8 | 3.1 | 1.8 | 1.1 | 1.4 | 1.3 | 0.8 | 1.1 | 0.8 | 0.8 | 1.0 | 0.8 | 0.8 | 0.7 | 0.7 | 1.0 | 0.8 | 0.8 | 0.5 | 0.7 | 0.7 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.4 | 1.2 | 1.2 | 0.1 | 0.1 | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) |
| Cash at End | 15.2 | 23.5 | 17.1 | 17.1 | 16.7 | 16.7 | 16.2 | 16.2 | 17.3 | 17.1 | 16.7 | 16.2 | 8.0 | 6.8 | 8.3 | 12.7 | 16.2 | 17.0 | 19.1 | 22.1 | 23.0 | 72.4 | 70.0 | 27.2 | 8.8 | 13.4 | 25.2 | 8.9 | 5.3 | 5.0 | 3.9 | 12.0 | 10.9 | 2.6 | 2.4 | 5.2 | 1.7 | 1.7 | 1.8 | 1.6 | 1.1 | 2.1 | 1.3 | 2.0 | 1.6 | 5.3 | 4.5 | 4.7 | 3.7 | 4.1 | 4.2 | 3.8 | 3.5 | 3.4 | 4.6 | 4.9 | 6.6 | 6.2 | 7.1 | 9.1 | 7.9 | 7.7 | 7.4 | 7.3 | 7.0 | 7.0 | 7.0 | 5.9 | 5.2 | 5.1 | 4.5 | 6.1 | 5.0 | 3.9 | 2.8 | 2.9 | 1.8 | 1.1 | 1.4 | 1.3 | 0.8 | 1.1 | 0.8 | 0.8 | 1.0 | 0.8 | 0.8 | 0.7 | 0.7 | 1.0 | 0.8 | 0.8 | 0.5 | 0.7 | 0.7 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.4 | 1.2 | 0 | 0.1 | 0.1 | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) |
| Free Cash Flow | 5.0 | 13.5 | 9.8 | 9.8 | 10.0 | 10.0 | 8.3 | 8.3 | 8.4 | 9.8 | 10.0 | 8.3 | 4.5 | 3.2 | 1.2 | 8.7 | 3.3 | 1.9 | 3.5 | 4.1 | 2.4 | 4.9 | 2.5 | 7.8 | 1.3 | (2.7) | 1.9 | 5.6 | (0.7) | 1.9 | (0.6) | 1.6 | (3.0) | 0.3 | (2.3) | 1.7 | 0.0 | (0.1) | 0.2 | 1.9 | (1.1) | 0.8 | (0.5) | 0.4 | 0.4 | (0.2) | 0.1 | 0.8 | (0.2) | 0.0 | 0.3 | 0.6 | 0.2 | (1.0) | (0.5) | 0.3 | 0.4 | (1.0) | 0.1 | 1.0 | 0.5 | 0.7 | 0.4 | 1.6 | 0.2 | 0.3 | 0.9 | 1.0 | 0.6 | 3.7 | (1.8) | 1.2 | 1.9 | 0.9 | (0.5) | 1.1 | 1.2 | (0.6) | 0.3 | (0.3) | 0.1 | 0.3 | 0.0 | (0.2) | 0.6 | 0.2 | 0.1 | 0.0 | 0.1 | 0.2 | 0.1 | 0.4 | 0.1 | 0.1 | 0.4 | 0.2 | 0.1 | 0.2 | 0.1 | 0.3 | (0.3) | (0.9) | (0.0) | (0.1) | 0.0 | 0 | (0.1) | 0.2 | 0.0 | 0.0 | (0.1) | 0 |
| Key Metrics | 2026 Q3 | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 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 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 51.0 | 70.6 | 70.9 | 80.9 | 82.7 | 85.0 | 81.6 | 83.3 | 82.7 | 59.1 | 60.1 | 60.9 | 84.9 | 83.4 | 87.8 | 80.5 | 66.7 | 67.8 | 65.3 | 51.2 | 28.0 | 27.1 | 26.2 | 28.1 | 25.6 | 24.7 | 21.2 | 23.9 | 21.7 | 21.5 | 16.6 | 12.8 | 12.6 | 9.3 | 9.5 | 6.3 | 5.1 | 4.9 | 4.4 | 4.8 | 4.1 | 3.7 | 3.5 | 4.5 | 3.8 | 2.9 | 2.5 | 4.1 | 3.1 | 3.4 | 2.7 | 3.5 | 3.1 | 2.8 | 3.1 | 3.5 | 3.6 | 3.4 | 2.9 | 3.4 | 3.2 | 3.0 | 2.4 | 2.8 | 3.1 | 2.8 | 2.9 | 3.3 | 2.2 | 2.1 | 2.5 | 3.3 | 3.1 | 3.1 | 2.8 | 2.9 | 1.9 | 1.5 | 1.4 | 1.3 | 1.1 | 0.8 | 1.0 | 0.8 | 0.9 | 0.7 | 0.4 | 0.3 | 0.4 | 0.7 | 0.5 | 0.6 | 0.6 | 0.4 | 0.5 | 0.6 | 0.3 | 0.4 | 0.4 | 0.5 | 0.2 | 0.6 | 0.7 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | (0.0) | 0.1 | 0.1 | 0.1 | (0.0) | 0.1 | 0.1 | 0.1 |
| Gross Profit | 36.4 | 52.5 | 51.3 | 54.6 | 57.0 | 58.2 | 55.9 | 57.2 | 57.0 | 40.5 | 41.2 | 41.8 | 60.1 | 57.5 | 59.4 | 52.4 | 46.5 | 48.9 | 46.7 | 36.5 | 18.3 | 17.9 | 17.3 | 18.3 | 16.5 | 16.3 | 13.2 | 14.8 | 13.4 | 13.1 | 9.6 | 7.2 | 6.9 | 4.8 | 4.9 | 4.0 | 3.4 | 3.2 | 2.9 | 2.9 | 2.8 | 2.6 | 2.5 | 3.0 | 2.7 | 1.9 | 1.6 | 2.7 | 2.1 | 2.3 | 1.8 | 2.1 | 2.0 | 1.9 | 2.2 | 2.2 | 2.4 | 2.5 | 2.1 | 2.5 | 2.3 | 2.3 | 1.8 | 2.0 | 2.3 | 2.1 | 2.2 | 2.4 | 1.6 | 1.6 | 1.8 | 2.1 | 2.1 | 2.2 | 2.0 | 2.0 | 1.3 | 1.2 | 1.0 | 0.9 | 0.8 | 0.6 | 0.7 | 0.6 | 0.7 | 0.6 | 0.3 | 0.2 | 0.3 | 0.5 | 0.4 | 0.5 | 0.5 | 0.3 | 0.3 | 0.4 | 0.2 | 0.3 | 0.3 | 0.4 | 0.1 | 0.2 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | 0 | 0.1 | 0 |
| Operating Income | (2.1) | (2.4) | (2.3) | 1.3 | (0.8) | (1.2) | (1.2) | 0.3 | (0.8) | (0.8) | (0.9) | 0.2 | 1.4 | (2.0) | (1.4) | (1.3) | (3.6) | (1.0) | (1.1) | (1.8) | 2.4 | 2.8 | 2.5 | 2.4 | 2.2 | 1.9 | 1.2 | 2.2 | 1.4 | 0.6 | 1.5 | 1.0 | 1.2 | 0.7 | 0.5 | 0.3 | 0.3 | 0.4 | 0.1 | 0.1 | 0.2 | (0.0) | 0.1 | 0.4 | 0.2 | 0.1 | (0.2) | 0.7 | 0.1 | 0.2 | (0.1) | 0.3 | (0.2) | (0.3) | 0.0 | (0.1) | 0.1 | 0.2 | 0.8 | 1.0 | 0.4 | 0.4 | 0.1 | 1.1 | 0.7 | 0.6 | 0.8 | 0.4 | 0.8 | 1.4 | 0.7 | 1.2 | 1.4 | 1.3 | 0.8 | 0.9 | 0.8 | 0.7 | 0.5 | 0.3 | 0.5 | (0.2) | 0.4 | 0.1 | 0.4 | 0.3 | 0.0 | (0.1) | (0.0) | 0.2 | 0.1 | (0.0) | 0.2 | 0.1 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | 0.3 | (0.5) | (0.3) | 0.1 | 0.1 | (0.1) | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.0 | (0.2) | 0 | 0.1 |
| Net Income | (2.3) | (2.7) | (3.3) | 0.3 | (2.0) | (2.7) | (2.6) | (2.3) | (2.0) | (1.9) | (1.9) | (1.7) | (0.9) | (3.7) | (2.7) | (127.8) | (8.4) | (3.2) | (2.9) | (1.2) | (1.8) | 1.8 | 1.6 | 2.0 | 1.2 | (1.0) | 0.7 | 1.3 | 0.8 | (0.2) | (0.8) | 0.5 | 0.6 | 0.5 | 0.3 | 0.1 | 0.2 | 0.2 | 0.0 | (0.1) | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | (0.1) | 0.0 | 0.5 | 0.1 | 0.2 | (0.2) | (3.7) | (0.1) | (0.3) | 0.0 | (0.3) | 0.1 | 0.2 | 0.4 | (4.6) | 0.3 | 0.3 | 0.1 | 1.1 | 0.4 | 0.4 | 0.5 | 0.2 | 0.6 | 0.9 | 0.6 | 0.7 | 0.9 | 0.8 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.2 | 0.3 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.0 | (0.1) | (0.0) | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | (0.0) | (0.4) | (0.3) | 0.1 | 0 | 0.0 | 0.2 | 0 | 0 | (0.1) | 0 | 0 | 0 | (0.1) | (0.1) | 0 | (0.1) |
| EPS (Diluted) | -0.07 | -0.08 | -0.10 | 0.01 | -0.06 | -0.08 | -0.08 | -0.07 | -0.05 | -0.10 | -0.07 | -0.72 | -0.03 | -0.11 | -0.08 | -3.81 | -0.27 | -0.10 | -0.15 | -0.08 | -0.15 | 0.15 | 0.15 | 0.24 | 0.15 | -0.13 | 0.09 | 0.22 | 0.13 | -0.04 | -0.14 | 0.10 | 0.11 | 0.12 | 0.08 | 0.04 | 0.04 | 0.05 | 0.01 | -0.03 | 0.02 | 0.01 | 0.01 | 0.03 | 0.04 | -0.03 | 0.00 | 0.12 | 0.03 | 0.05 | -0.04 | -0.91 | -0.03 | -0.06 | 0.00 | -0.08 | 0.02 | 0.04 | 0.10 | -1.07 | 0.06 | 0.07 | 0.01 | 0.26 | 0.10 | 0.08 | 0.12 | 0.04 | 0.12 | 0.21 | 0.16 | 0.17 | 0.22 | 0.18 | 0.12 | 0.10 | 0.13 | 0.11 | 0.09 | 0.05 | 0.08 | 0.04 | 0.06 | 0.03 | 0.06 | 0.05 | 0.01 | -0.01 | -0.00 | 0.04 | 0.02 | 0.04 | 0.04 | 0.03 | 0.05 | 0.05 | 0.00 | 0.03 | 0.03 | -0.01 | -0.11 | -0.08 | 0.02 | – | 0.00 | 0.19 | – | – | -0.02 | 0.19 | – | – | -0.03 | -0.10 | – | -0.10 |
| Balance Sheet | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 15.2 | 17.1 | 17.1 | 17.1 | 16.7 | 16.7 | 16.2 | 16.2 | 18.4 | 17.1 | 16.7 | 11.2 | 8.0 | 6.8 | 8.2 | 12.7 | 16.2 | 16.9 | 19.1 | 22.1 | 22.9 | 72.4 | 70.0 | 20.0 | 8.8 | 10.2 | 25.2 | 8.9 | 5.3 | 5.0 | 3.9 | 12.0 | 10.9 | 2.6 | 2.4 | 5.2 | 1.7 | 1.7 | 1.8 | 1.6 | 1.1 | 2.1 | 1.3 | 2.0 | 1.6 | 5.3 | 4.5 | 4.7 | 3.7 | 4.1 | 4.2 | 3.8 | 3.5 | 3.4 | 0.7 | 4.9 | 6.6 | 6.2 | 9.1 | 7.9 | 7.7 | 7.4 | 7.3 | 7.0 | 7.0 | 7.0 | 5.9 | 5.2 | 5.1 | 4.5 | 6.1 | 5.0 | 3.9 | 2.8 | 2.9 | 1.8 | 1.1 | 1.4 | 1.3 | 0.8 | 1.1 | 0.8 | 0.8 | 1.0 | 0.8 | 0.8 | 0.7 | 0.7 | 1.0 | 0.8 | 0.8 | 0.5 | 0.7 | 0.7 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Total Assets | 318.5 | 325.4 | 373.7 | 373.7 | 361.4 | 387.7 | 400.6 | 400.6 | 414.1 | 373.7 | 387.7 | 442.7 | 470.3 | 477.3 | 485.5 | 498.5 | 601.3 | 525.9 | 533.2 | 540.1 | 533.0 | 176.9 | 176.2 | 129.0 | 120.2 | 123.0 | 100.6 | 73.4 | 71.2 | 69.0 | 71.7 | 39.2 | 39.2 | 23.8 | 23.4 | 21.0 | 17.9 | 17.5 | 16.9 | 17.6 | 17.1 | 17.3 | 17.9 | 19.3 | 18.6 | 17.3 | 16.4 | 17.3 | 16.4 | 16.4 | 16.4 | 16.5 | 20.8 | 20.9 | 22.1 | 22.1 | 22.1 | 21.6 | 22.1 | 25.7 | 24.7 | 23.5 | 23.0 | 22.4 | 21.6 | 21.2 | 19.1 | 17.4 | 17.6 | 19.0 | 16.7 | 15.4 | 14.4 | 13.1 | 11.8 | 10.2 | 9.4 | 9.2 | 9.0 | 8.1 | 8.1 | 8.0 | 7.3 | 7.4 | 7.4 | 6.8 | 6.5 | 6.6 | 6.9 | 6.5 | 6.5 | 5.8 | 5.4 | 5.3 | 5.3 | 7.5 | 7.5 | 7.5 | 7.8 | 7.6 | 8.4 | 9.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | 0.2 | |
| Total Debt | 39.8 | 45.2 | 70.3 | 70.3 | 62.3 | 79.6 | 89.1 | 89.1 | 99.6 | 70.3 | 79.6 | 115.2 | 111.9 | 114.8 | 116.4 | 122.6 | 126.4 | 80.1 | 85.4 | 89.2 | 92.3 | 39.5 | 41.4 | 49.2 | 43.8 | 45.5 | 28.7 | 17.3 | 18.0 | 18.5 | 24.9 | 3.5 | 4.8 | 1.7 | 1.8 | 3.9 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.3 | 1.3 | 1.1 | 1.3 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.1 | 0.2 | 0.2 | 1.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | |
| Stockholders' Equity | 249.2 | 250.0 | 257.3 | 257.3 | 255.3 | 258.2 | 259.7 | 259.7 | 260.9 | 257.3 | 258.2 | 266.1 | 289.2 | 289.7 | 291.0 | 293.8 | 391.9 | 376.0 | 375.5 | 376.0 | 360.7 | 114.8 | 113.8 | 54.9 | 50.6 | 53.2 | 48.9 | 31.9 | 30.3 | 28.7 | 30.3 | 35.3 | 34.0 | 21.5 | 20.4 | 19.3 | 19.1 | 14.0 | 18.4 | 18.2 | 14.1 | 18.2 | 18.1 | 18.0 | 17.8 | 16.3 | 14.7 | 16.4 | 14.3 | 14.7 | 14.9 | 14.8 | 19.2 | 19.7 | 20.3 | 19.6 | 20.2 | 19.7 | 19.9 | 24.1 | 23.2 | 22.1 | 20.9 | 20.1 | 19.1 | 18.5 | 15.7 | 14.4 | 14.6 | 15.6 | 14.9 | 14.0 | 13.6 | 12.4 | 10.9 | 9.6 | 9.0 | 8.8 | 8.5 | 7.9 | 7.8 | 7.7 | 7.0 | 7.0 | 7.1 | 6.6 | 6.2 | 6.3 | 6.4 | 6.2 | 6.2 | 5.6 | 5.0 | 5.0 | 5.1 | 7.2 | 7.2 | 7.2 | 7.3 | 7.0 | 7.9 | 8.1 | 0.1 | 0.1 | 0.1 | (0.2) | (0.2) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.5) | 0.1 | (0.1) | |
| Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 5.9 | 14.1 | 11.9 | 11.9 | 12.1 | 12.1 | 11.7 | 11.7 | 10.6 | 11.9 | 12.1 | 11.7 | 7.0 | 5.0 | 3.6 | 9.5 | 4.9 | 2.6 | 4.0 | 4.8 | 2.6 | 5.0 | 2.9 | 8.0 | 1.5 | (2.6) | 2.2 | 6.0 | (0.1) | 2.4 | 0.0 | 1.2 | 2.0 | 0.6 | 1.6 | 1.8 | 0.4 | 1.1 | 0.7 | 2.6 | (0.6) | 1.3 | (0.1) | 1.1 | 0.9 | 0.2 | 0.6 | 1.5 | 0.2 | 0.5 | 0.9 | 1.3 | 0.8 | (0.3) | 0.2 | 0.3 | 1.1 | (0.4) | 0.6 | 1.0 | 0.6 | 0.7 | 0.5 | 1.5 | 0.2 | 0.5 | 0.9 | 1.0 | 0.6 | 1.3 | 0.6 | 1.3 | 1.5 | 1.2 | (0.2) | 1.2 | 0.9 | (0.2) | 0.3 | 0.4 | 0.1 | 0.3 | 0.1 | (0.2) | 0.6 | 0.2 | 0.1 | 0.0 | 0.1 | 0.2 | 0.1 | 0.5 | 0.1 | 0.1 | 0.4 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | (0.2) | (0.8) | 0.0 | (0.1) | 0.0 | 0 | (0.1) | 0.2 | 0.0 | 0.0 | (0.1) | 0 | ||||
| Capital Expenditure | (0.9) | (0.6) | (2.1) | (2.1) | (2.1) | (2.1) | (3.4) | (3.4) | (2.3) | (2.1) | (2.1) | (3.4) | (2.5) | (1.7) | (2.5) | (0.7) | (1.6) | (0.7) | (0.5) | (0.8) | (0.2) | (0.1) | (0.4) | (0.2) | (0.2) | (0.1) | (0.4) | (0.4) | (0.5) | (0.5) | (0.7) | 0.4 | (5.0) | (0.3) | (3.9) | (0.0) | (0.4) | (1.2) | (0.4) | (0.6) | (0.6) | (0.5) | (0.4) | (0.6) | (0.5) | (0.5) | (0.5) | (0.7) | (0.4) | (0.5) | (0.5) | (0.7) | (0.6) | (0.7) | (0.7) | 0 | (0.7) | (0.6) | (0.5) | (0.0) | (0.0) | (0.1) | (0.1) | 0.1 | (0.0) | (0.2) | (0.0) | (0.0) | (0.0) | 2.3 | (2.4) | (0.0) | 0.4 | (0.3) | (0.3) | (0.0) | 0.3 | (0.3) | (0.0) | (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) | 0.2 | (0.1) | (0.1) | (0.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| Free Cash Flow | 5.0 | 13.5 | 9.8 | 9.8 | 10.0 | 10.0 | 8.3 | 8.3 | 8.4 | 9.8 | 10.0 | 8.3 | 4.5 | 3.2 | 1.2 | 8.7 | 3.3 | 1.9 | 3.5 | 4.1 | 2.4 | 4.9 | 2.5 | 7.8 | 1.3 | (2.7) | 1.9 | 5.6 | (0.7) | 1.9 | (0.6) | 1.6 | (3.0) | 0.3 | (2.3) | 1.7 | 0.0 | (0.1) | 0.2 | 1.9 | (1.1) | 0.8 | (0.5) | 0.4 | 0.4 | (0.2) | 0.1 | 0.8 | (0.2) | 0.0 | 0.3 | 0.6 | 0.2 | (1.0) | (0.5) | 0.3 | 0.4 | (1.0) | 0.1 | 1.0 | 0.5 | 0.7 | 0.4 | 1.6 | 0.2 | 0.3 | 0.9 | 1.0 | 0.6 | 3.7 | (1.8) | 1.2 | 1.9 | 0.9 | (0.5) | 1.1 | 1.2 | (0.6) | 0.3 | (0.3) | 0.1 | 0.3 | 0.0 | (0.2) | 0.6 | 0.2 | 0.1 | 0.0 | 0.1 | 0.2 | 0.1 | 0.4 | 0.1 | 0.1 | 0.4 | 0.2 | 0.1 | 0.2 | 0.1 | 0.3 | (0.3) | (0.9) | (0.0) | (0.1) | 0.0 | 0 | (0.1) | 0.2 | 0.0 | 0.0 | (0.1) | 0 | ||||