SLP - Simulations Plus, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$56.00
DETAILS
HIGH:
$65.00
LOW:
$47.00
MEDIAN:
$56.00
CONSENSUS:
$56.00
UPSIDE:
264.35%
| 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 | 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 Q2 | 2002 Q4 | 2002 Q2 | 2001 Q4 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 24.3 | 18.4 | 17.5 | 20.4 | 22.4 | 18.9 | 18.7 | 18.5 | 18.3 | 14.5 | 15.6 | 16.2 | 15.8 | 12.0 | 11.7 | 15.0 | 14.8 | 12.4 | 9.8 | 12.8 | 13.1 | 10.7 | 9.5 | 12.3 | 10.3 | 9.4 | 8.0 | 9.9 | 8.5 | 7.5 | 6.7 | 8.6 | 7.4 | 7.1 | 6.3 | 6.7 | 5.7 | 5.4 | 4.0 | 6.0 | 3.7 | 5.9 | 4.6 | 4.1 | 2.0 | 3.7 | 3.1 | 2.6 | 1.6 | 3.1 | 3.1 | 2.3 | 1.6 | 2.8 | 2.8 | 2.2 | 2.1 | 2.6 | 2.6 | 2.1 | 2.2 | 3.1 | 2.9 | 2.4 | 1.8 | 2.7 | 2.5 | 2.1 | 1.8 | 3.0 | 2.2 | 2.0 | 2.2 | 2.6 | 2.5 | 1.5 | 1.8 | 1.8 | 1.5 | 0.8 | 1.2 | 1.4 | 1.0 | 1.1 | 1.5 | 1.2 | 1.4 | 1.1 | 2.0 | 1.1 | 1.2 | 1.1 | 0.8 | 1.1 | 1.1 | 1.0 | 0.7 | 1.1 | 0.8 | 1.0 |
| Cost of Revenue | 8.1 | 7.5 | 7.6 | 7.3 | 9.3 | 8.7 | 11.8 | 5.3 | 5.1 | 4.7 | 3.4 | 3.0 | 2.6 | 2.7 | 2.7 | 2.6 | 2.8 | 2.8 | 2.8 | 2.5 | 2.9 | 2.4 | 2.7 | 2.7 | 2.7 | 2.6 | 2.3 | 2.3 | 2.2 | 2.2 | 2.1 | 2.0 | 2.1 | 1.7 | 2.0 | 1.4 | 1.6 | 1.3 | 1.1 | 1.2 | 1.1 | 1.1 | 1.1 | 1.0 | 0.5 | 0.2 | 0.5 | 0.4 | 0.3 | 0.5 | 0.5 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.6 | 0.5 | 0.4 | 0.4 | 0.5 | 0.7 | 0.7 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.4 | 0.5 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.6 |
| Gross Profit | 16.1 | 10.9 | 9.8 | 13.0 | 13.1 | 10.2 | 6.8 | 13.3 | 13.2 | 9.8 | 12.3 | 13.3 | 13.1 | 9.3 | 9.1 | 12.4 | 12.0 | 9.7 | 7.1 | 10.3 | 10.2 | 8.3 | 6.9 | 9.6 | 7.7 | 6.8 | 5.7 | 7.6 | 6.3 | 5.3 | 4.6 | 6.5 | 5.2 | 5.3 | 4.3 | 5.3 | 4.2 | 4.1 | 2.9 | 4.8 | 2.6 | 4.8 | 3.4 | 3.1 | 1.5 | 3.5 | 2.6 | 2.2 | 1.3 | 2.6 | 2.6 | 1.9 | 1.3 | 2.3 | 2.4 | 1.9 | 1.5 | 2.2 | 2.2 | 1.7 | 1.7 | 2.4 | 2.2 | 1.8 | 1.1 | 2.1 | 1.8 | 1.6 | 1.3 | 2.3 | 1.7 | 1.5 | 1.7 | 2.1 | 2.0 | 1.0 | 1.3 | 1.4 | 1.1 | 0.5 | 0.8 | 1.0 | 0.7 | 0.7 | 1.1 | 0.9 | 0.9 | 0.8 | 1.6 | 0.7 | 0.8 | 0.8 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.8 | 0.6 | 0.3 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| R&D Expenses | 3.5 | 3.0 | 1.7 | 1.2 | 2.1 | 1.8 | 1.9 | 1.3 | 1.3 | 1.2 | 1.1 | 0.9 | 1.3 | 1.2 | 0.8 | 0.7 | 0.9 | 0.9 | 1.3 | 0.7 | 1.3 | 0.8 | 0.9 | 0.8 | 0.7 | 0.5 | 0.6 | 0.6 | 0.7 | 0.5 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.2 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 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 |
| SG&A Expenses | 7.0 | 7.2 | 7.5 | 8.8 | 8.3 | 8.2 | 6.1 | 10.1 | 7.5 | 7.7 | 11.5 | 8.2 | 7.8 | 7.2 | 7.6 | 6.8 | 5.6 | 5.0 | 5.6 | 5.1 | 5.5 | 4.4 | 3.7 | 5.0 | 4.1 | 3.5 | 3.2 | 3.1 | 2.8 | 2.7 | 2.2 | 2.6 | 2.3 | 2.4 | 2.4 | 2.0 | 1.9 | 1.9 | 1.6 | 1.7 | 1.5 | 1.6 | 1.6 | 2.1 | 1.1 | 1.2 | 1.1 | 1.1 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.9 | 1.0 | 0.9 | 1.2 | 0.8 | 0.7 | 0.7 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 1.0 | 0.9 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.9 | 0.8 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.5 | 0.6 | 0.7 | 0.6 | 0.7 | 0.6 | 0.6 | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | 0.6 |
| Other Expenses | 0 | 0 | 0 | 77.2 | 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 | (0.8) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | (0.2) |
| Operating Expenses | 10.5 | 10.2 | 9.2 | 87.3 | 10.4 | 10.1 | 8.0 | 11.4 | 8.8 | 8.9 | 12.5 | 9.2 | 9.1 | 8.4 | 8.4 | 7.5 | 6.5 | 5.9 | 6.9 | 5.8 | 6.8 | 5.2 | 4.7 | 5.8 | 4.9 | 4.0 | 3.8 | 3.7 | 3.5 | 3.2 | 2.7 | 3.1 | 2.8 | 2.8 | 2.8 | 2.2 | 2.4 | 2.2 | 1.9 | 2.0 | 1.9 | 2.0 | 2.0 | 2.3 | 1.3 | 1.4 | 1.5 | 1.2 | 1.0 | 1.1 | 1.1 | 1.1 | 1.0 | 1.1 | 1.2 | 1.0 | 1.4 | 0.9 | 0.9 | 0.9 | 1.3 | 1.4 | 1.3 | 1.3 | 1.1 | 1.3 | 1.3 | 1.2 | 1.3 | 1.2 | 1.1 | 0.3 | 1.1 | 1.1 | 1.2 | 0.9 | 1.0 | 0.9 | 0.8 | 0.7 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.7 | 0.9 | 0.7 | 0.8 | 0.7 | 0.7 | 0.6 | 0.7 | 0.6 | 0.7 | 0.7 | 0.6 | 0.7 | 0.6 | 0.3 |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | 5.6 | 0.7 | 0.7 | (74.2) | 2.7 | 0.1 | (1.2) | 1.9 | 4.4 | 1.0 | (0.3) | 4.1 | 4.0 | 0.9 | 0.7 | 4.9 | 5.5 | 3.8 | 0.2 | 4.5 | 3.5 | 3.1 | 2.2 | 3.9 | 2.8 | 2.7 | 1.9 | 3.9 | 2.7 | 2.1 | 1.9 | 3.4 | 2.4 | 2.6 | 1.4 | 3.1 | 1.8 | 1.9 | 1.0 | 2.8 | 0.8 | 2.9 | 1.5 | 0.7 | 0.3 | 2.1 | 1.1 | 1.0 | 0.2 | 1.5 | 1.5 | 0.8 | 0.3 | 1.2 | 1.2 | 0.9 | 0.1 | 1.3 | 1.3 | 0.8 | 0.3 | 1.1 | 0.9 | 0.6 | 0.1 | 0.8 | 0.5 | 0.4 | 0.0 | 1.2 | 0.6 | 1.2 | 0.6 | 1.0 | 0.8 | 0.1 | 0.3 | 0.4 | 0.3 | (0.2) | 0.1 | 0.2 | (0.0) | (0.0) | 0.5 | 0.1 | 0.0 | 0.0 | 0.8 | 0.1 | 0.2 | 0.2 | (0.1) | 0.0 | (0.0) | (0.1) | (0.2) | 0.1 | (0.0) | (0.2) |
| 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 |
| Interest Income | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 1.5 | 1.3 | 1.3 | 1.3 | 1.1 | 1.0 | 0.8 | 0.4 | 0.1 | 0.1 | 0.1 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 7.2 | 2.3 | 2.0 | 5.3 | 5.0 | 2.4 | 1.1 | 3.1 | 5.5 | 2.1 | 3.7 | 5.0 | 5.0 | 1.8 | 1.7 | 5.8 | 6.5 | 4.6 | 1.1 | 5.4 | 4.4 | 3.9 | 3.1 | 4.6 | 3.5 | 3.4 | 2.7 | 4.6 | 3.4 | 2.8 | 2.6 | 4.1 | 3.1 | 3.2 | 2.0 | 3.6 | 2.3 | 2.4 | 1.5 | 3.3 | 1.3 | 3.4 | 2.0 | 1.2 | 0.6 | 2.3 | 1.3 | 1.2 | 0.4 | 1.7 | 1.7 | 1.0 | 0.5 | 1.5 | 1.4 | 1.2 | 0.9 | 1.5 | 1.7 | 0.8 | 0.5 | 1.3 | 1.2 | 0.8 | 0.3 | 1.0 | 0.7 | 0.6 | 0.2 | 1.3 | 0.8 | 1.3 | 0.8 | 1.1 | 1.0 | 0.2 | 0.5 | 0.5 | 0.4 | (0.2) | 0.1 | 0.3 | 0.1 | 0.0 | 0.5 | 0.2 | 0.1 | 0.1 | 0.9 | 0.1 | 0.2 | 0.3 | (0.2) | 0.2 | 0.1 | (0.0) | 0.0 | 0.1 | 0.0 | 0.5 |
| EBIT | 5.6 | 1.0 | 0.7 | 3.0 | 2.7 | 0.1 | (1.2) | 1.9 | 4.4 | 1.0 | 2.7 | 4.1 | 4.0 | 0.9 | 0.9 | 4.9 | 5.5 | 3.8 | 0.2 | 4.5 | 3.4 | 3.1 | 2.3 | 3.8 | 2.8 | 2.7 | 2.0 | 3.9 | 2.7 | 2.1 | 1.9 | 3.4 | 2.4 | 2.6 | 1.5 | 3.1 | 1.8 | 1.9 | 1.0 | 2.8 | 0.8 | 2.9 | 1.5 | 0.7 | 0.2 | 2.1 | 1.1 | 1.0 | 0.2 | 1.5 | 1.5 | 0.8 | 0.3 | 1.3 | 1.3 | 1.1 | 0.2 | 1.4 | 1.3 | 0.8 | 0.4 | 1.1 | 1.0 | 0.7 | 0.1 | 0.9 | 0.6 | 0.5 | 0.0 | 1.2 | 0.6 | 1.2 | 0.6 | 1.0 | 0.8 | 0.1 | 0.3 | 0.4 | 0.3 | (0.2) | 0.1 | 0.2 | (0.0) | (0.0) | 0.5 | 0.1 | 0.0 | 0.0 | 0.8 | 0.1 | 0.2 | 0.2 | (0.2) | (0.0) | (0.0) | (0.1) | (0.1) | 0.1 | (0.0) | (0.2) |
| Income Before Tax | 5.9 | 1.0 | 0.9 | (74.0) | 3.5 | 0.3 | 0.9 | 3.9 | 5.3 | 2.4 | 0.1 | 4.9 | 5.1 | 1.6 | 0.9 | 4.8 | 5.5 | 3.9 | 0.2 | 4.5 | 3.4 | 3.0 | 2.0 | 3.8 | 2.8 | 2.7 | 2.0 | 3.9 | 2.7 | 2.0 | 1.8 | 3.4 | 2.4 | 2.5 | 1.4 | 3.1 | 1.8 | 2.0 | 1.0 | 2.8 | 0.7 | 2.8 | 1.4 | 0.7 | 0.3 | 2.1 | 1.1 | 1.0 | 0.2 | 1.5 | 1.6 | 0.9 | 0.3 | 1.3 | 1.3 | 1.1 | 0.2 | 1.4 | 1.3 | 0.8 | 0.4 | 1.1 | 1.0 | 0.7 | 0.1 | 0.9 | 0.6 | 0.5 | 0.2 | 1.2 | 0.7 | 0.4 | 0.7 | 1.0 | 0.9 | 0.1 | 0.4 | 0.5 | 0.3 | (0.2) | 0.1 | 0.2 | 0.0 | 0.0 | 0.5 | 0.1 | 0.0 | 0.1 | 0.8 | 0.1 | 0.1 | 0.2 | (0.1) | 0.0 | 0 | 0 | (0.2) | 0 | 0 | 0 |
| Income Tax Expense | 1.4 | 0.3 | 1.6 | (6.7) | 0.4 | 0.1 | 0.0 | 0.8 | 1.2 | 0.5 | (0.5) | 0.9 | 0.9 | 0.4 | (0.1) | 0.7 | 1.1 | 0.8 | (0.1) | 0.7 | 0.2 | 0.5 | (0.2) | 0.8 | 0.7 | 0.7 | (0.1) | 1.0 | 0.6 | 0.5 | 0.5 | 1.0 | (1.1) | 0.8 | 0.3 | 1.0 | 0.6 | 0.6 | 0.2 | 0.9 | 0.2 | 1.0 | 0.5 | 0.2 | 0.1 | 0.8 | 0.3 | 0.3 | (0.0) | 0.6 | 0.5 | 0.3 | (0.0) | 0.4 | 0.4 | 0.3 | (0.0) | 0.3 | 0.5 | 0.3 | 0.0 | 0.4 | 0.3 | 0.2 | (0.0) | 0.3 | 0.2 | 0.1 | (0.0) | 0.4 | 0.1 | 0.2 | 0.7 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | 0.1 | (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 |
| Net Income | 4.5 | 0.7 | (0.7) | (67.3) | 3.1 | 0.2 | 0.8 | 3.1 | 4.0 | 1.9 | 0.5 | 4.0 | 4.2 | 1.2 | 1.0 | 4.1 | 4.4 | 3.0 | 0.3 | 3.8 | 3.2 | 2.5 | 2.2 | 2.9 | 2.1 | 2.1 | 2.1 | 2.9 | 2.1 | 1.5 | 1.3 | 2.4 | 3.5 | 1.7 | 1.2 | 2.1 | 1.2 | 1.4 | 0.8 | 1.9 | 0.5 | 1.9 | 1.0 | 0.5 | 0.2 | 1.3 | 0.8 | 0.7 | 0.2 | 1.0 | 1.1 | 0.6 | 0.3 | 0.9 | 0.8 | 1.0 | 0.2 | 1.1 | 0.9 | 0.6 | 0.3 | 0.7 | 0.6 | 0.4 | 0.2 | 0.6 | 0.4 | 0.3 | 0.2 | 0.8 | 0.6 | 0.2 | (0.1) | 0.8 | 0.7 | 0.1 | 0.2 | 0.4 | 0.2 | (0.2) | 0.1 | 0.2 | 0.0 | 0.0 | 0.6 | 0.1 | 0.0 | 0.0 | 2.1 | 0.1 | 0.1 | 0.2 | (0.1) | 0.0 | (0.0) | (0.1) | (0.2) | 0.0 | (0.0) | (0.3) |
| Per Share Data | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | 0.23 | 0.03 | -0.03 | -3.35 | 0.15 | 0.01 | 0.04 | 0.16 | 0.20 | 0.10 | 0.03 | 0.20 | 0.21 | 0.06 | 0.05 | 0.20 | 0.21 | 0.15 | 0.02 | 0.19 | 0.16 | 0.12 | 0.12 | 0.17 | 0.12 | 0.12 | 0.12 | 0.16 | 0.12 | 0.09 | 0.08 | 0.14 | 0.20 | 0.10 | 0.07 | 0.12 | 0.07 | 0.08 | 0.05 | 0.11 | 0.03 | 0.11 | 0.06 | 0.03 | 0.01 | 0.08 | 0.05 | 0.04 | 0.01 | 0.06 | 0.07 | 0.04 | 0.02 | 0.05 | 0.05 | 0.06 | 0.01 | 0.07 | 0.06 | 0.04 | 0.02 | 0.05 | 0.04 | 0.03 | 0.01 | 0.04 | 0.02 | 0.02 | 0.01 | 0.05 | 0.04 | 0.02 | -0.00 | 0.05 | 0.04 | 0.01 | 0.02 | 0.03 | 0.02 | -0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.04 | 0.01 | 0.00 | 0.00 | 0.15 | 0.01 | 0.01 | 0.01 | -0.01 | 0.00 | -0.00 | -0.01 | -0.01 | 0.00 | -0.00 | -0.02 |
| EPS (Diluted) | 0.22 | 0.03 | -0.03 | -3.35 | 0.15 | 0.01 | 0.04 | 0.15 | 0.20 | 0.10 | 0.03 | 0.20 | 0.20 | 0.06 | 0.04 | 0.20 | 0.21 | 0.15 | 0.01 | 0.18 | 0.15 | 0.12 | 0.11 | 0.16 | 0.12 | 0.11 | 0.11 | 0.16 | 0.12 | 0.09 | 0.08 | 0.13 | 0.19 | 0.10 | 0.07 | 0.12 | 0.07 | 0.08 | 0.05 | 0.11 | 0.03 | 0.11 | 0.06 | 0.03 | 0.01 | 0.08 | 0.05 | 0.04 | 0.01 | 0.06 | 0.06 | 0.04 | 0.02 | 0.05 | 0.05 | 0.06 | 0.01 | 0.07 | 0.05 | 0.03 | 0.02 | 0.04 | 0.04 | 0.03 | 0.01 | 0.03 | 0.02 | 0.02 | 0.01 | 0.04 | 0.03 | 0.01 | -0.00 | 0.04 | 0.04 | 0.01 | 0.02 | 0.03 | 0.01 | -0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.04 | 0.01 | 0.00 | 0.00 | 0.15 | 0.01 | 0.01 | 0.01 | -0.01 | 0.00 | -0.00 | -0.01 | -0.01 | 0.00 | -0.00 | -0.02 |
| Shares Outstanding | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.0 | 20.0 | 19.9 | 19.9 | 20.0 | 20.1 | 20.3 | 20.2 | 20.2 | 20.2 | 20.1 | 20.1 | 20.1 | 20.0 | 19.9 | 18.3 | 17.7 | 17.6 | 17.6 | 17.5 | 17.5 | 17.5 | 17.4 | 17.4 | 17.3 | 17.3 | 17.3 | 17.3 | 17.2 | 17.2 | 17.2 | 17.0 | 17.0 | 16.9 | 16.9 | 16.8 | 16.8 | 16.2 | 16.2 | 16.1 | 16.0 | 16.0 | 16.0 | 16.0 | 15.9 | 15.9 | 15.9 | 15.6 | 15.6 | 15.6 | 15.4 | 15.5 | 15.7 | 15.7 | 15.7 | 15.8 | 15.6 | 15.6 | 16.1 | 16.3 | 16.3 | 16.3 | 16.2 | 16.1 | 15.9 | 15.7 | 15.4 | 15.0 | 14.9 | 14.8 | 14.8 | 14.7 | 14.6 | 14.5 | 14.5 | 14.4 | 14.3 | 14.2 | 14.1 | 13.9 | 13.7 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 |
| 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 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q2 | 2009 Q1 | 2007 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 25.7 | 30.2 | 30.9 | 26.9 | 11.0 | 6.2 | 10.3 | 109.1 | 37.0 | 39.8 | 57.5 | 55.1 | 39.3 | 49.4 | 51.6 | 42.4 | 60.4 | 41.7 | 37.0 | 58.8 | 42.4 | 27.7 | 49.2 | 7.4 | 12.2 | 12.6 | 11.4 | 10.3 | 9.9 | 9.4 | 9.4 | 7.2 | 6.9 | 7.0 | 6.2 | 8.2 | 7.4 | 8.8 | 8.0 | 7.3 | 8.6 | 8.0 | 7.5 | 7.5 | 6.1 | 3.0 | 0.1 | 0.4 | 0.3 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.0 | 0.1 | 0.2 | 0.0 | 0.1 | 0.7 | 2.2 | 0 | 0.2 |
| Short-Term Investments | 16.1 | 5.5 | 1.5 | 1.5 | 10.4 | 12.0 | 9.9 | 9.9 | 71.5 | 74.1 | 57.9 | 67.2 | 76.1 | 82.1 | 76.7 | 80.1 | 64.2 | 82.7 | 86.6 | 60.9 | 75.4 | 91.1 | 66.8 | 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 |
| Net Receivables | 18.2 | 12.2 | 14.6 | 14.8 | 16.5 | 12.8 | 9.1 | 13.8 | 15.7 | 10.3 | 10.2 | 10.2 | 11.4 | 11.7 | 13.8 | 18.6 | 15.0 | 13.3 | 13.1 | 16.8 | 15.1 | 10.2 | 10.5 | 13.7 | 11.4 | 9.8 | 8.3 | 10.4 | 8.5 | 7.5 | 7.5 | 9.7 | 7.8 | 6.6 | 5.5 | 6.1 | 5.9 | 4.5 | 3.7 | 5.6 | 2.0 | 2.0 | 2.0 | 2.2 | 2.5 | 3.0 | 1.4 | 1.3 | 1.4 | 0.8 | 0.9 | 0.9 | 0.6 | 0.6 | 0.7 | 0.6 | 0.5 | 0.4 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.4 | 0.4 | 0.4 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 5.9 | 0 | 0 | 0.0 | 0.8 | 0 | 0.4 | 1.0 | 0 | 0 | 0.4 | 0.6 | 1.0 | 0.5 | 1.2 | 0.6 | 1.0 | 0.4 | 0.5 | 0.1 | 0.8 | 0 | 0 | 0 | 0.3 | 0 | 0.1 | 0 | 0.5 | 0.2 | 0.4 | 0 | 0.8 | 0.4 | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 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 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 |
| Other Current Assets | 7.6 | 10.3 | 2.8 | 8.5 | 7.5 | 9.4 | 1.9 | 1.6 | 2.4 | 5.4 | 3.9 | 4.7 | 4.3 | 4.5 | 3.4 | 3.5 | 0.4 | 1.7 | 1.0 | 1.6 | 1.4 | 1.7 | 1.0 | 0.7 | 0.6 | 0.6 | 0.7 | 0.5 | 0.5 | 0.5 | 0.6 | 0 | 0.4 | 0 | 0.5 | 0.3 | 0.3 | 0.3 | 0.6 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0.1 | 0.1 | 0 | 0.5 | 0.9 | 1 | 0 | 0.1 | 0.1 |
| Total Current Assets | 67.6 | 58.1 | 51.5 | 51.8 | 46.7 | 40.4 | 39.3 | 135.6 | 128.0 | 129.7 | 130.4 | 137.3 | 131.5 | 148.7 | 146.8 | 144.9 | 143.6 | 139.9 | 139.3 | 138.7 | 135.6 | 131.2 | 129.1 | 22.2 | 24.7 | 23.1 | 21.2 | 21.3 | 18.9 | 17.4 | 17.8 | 17.3 | 15.3 | 14.0 | 12.7 | 14.9 | 14.0 | 13.6 | 12.9 | 13.6 | 11.4 | 10.7 | 10.3 | 10.6 | 9.3 | 6.5 | 1.7 | 1.9 | 1.9 | 1.1 | 1.2 | 1.2 | 0.9 | 0.9 | 1.0 | 0.8 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 1.0 | 1.1 | 1.5 | 2.1 | 2.8 | 0.6 | 0.8 |
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 1.1 | 1.2 | 1.3 | 1.1 | 1.6 | 2.2 | 1.8 | 1.8 | 1.9 | 1.6 | 1.9 | 1.7 | 2.0 | 2.0 | 2.1 | 2.1 | 2.3 | 3.5 | 3.1 | 2.7 | 2.5 | 1.4 | 1.4 | 1.4 | 1.0 | 1.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.7 | 0.7 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 |
| Goodwill | 43.7 | 43.7 | 43.7 | 43.5 | 96.3 | 96.3 | 96.1 | 19.1 | 19.1 | 19.1 | 19.1 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.8 | 10.4 | 10.4 | 10.4 | 10.4 | 10.4 | 10.4 | 10.4 | 10.4 | 10.4 | 10.4 | 10.4 | 4.8 | 4.8 | 4.8 | 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 |
| Intangible Assets | 11.3 | 28.8 | 29.2 | 30.1 | 56.3 | 57.6 | 58.8 | 32.8 | 33.1 | 33.1 | 32.8 | 26.7 | 26.2 | 26.2 | 26.2 | 26.1 | 26.2 | 24.6 | 24.6 | 24.7 | 24.8 | 24.9 | 25.0 | 25.2 | 13.1 | 13.1 | 13.3 | 13.5 | 13.7 | 13.8 | 14.7 | 14.8 | 15.0 | 15.0 | 15.1 | 9.5 | 9.7 | 9.8 | 10.0 | 10.1 | 2.1 | 2.0 | 0.0 | 1.9 | 1.9 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0.4 | 0 | 0 |
| Long-Term Investments | 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 | 0 | 0 | 0 | 0 | 0 | 0 | (329.6) | (338,516) | (338.5) | (432,400) | (340.6) | 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 |
| Other Non-Current Assets | 18.2 | 1.4 | 1.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.4 | 0.2 | 0.1 | 0.0 | 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 | 2.0 | 0.0 | 0.8 | 0.0 | 1.0 | 0.7 | 0.7 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 0.0 | 0.0 | 0.1 | 0.8 | 0.7 | 0.8 | 0.0 | 1.2 | 0.9 | 1 | 0.0 | 1.2 | 1 |
| Total Non-Current Assets | 78.9 | 79.7 | 80.4 | 82.6 | 154.7 | 156.5 | 168.3 | 57.1 | 66.0 | 56.1 | 62.3 | 41.8 | 41.7 | 41.7 | 43.7 | 41.4 | 41.4 | 41.1 | 42.3 | 40.4 | 40.2 | 39.2 | 40.7 | 39.4 | 24.5 | 24.7 | 24.9 | 24.2 | 24.5 | 24.5 | 26.3 | 25.6 | 25.7 | 25.8 | 25.8 | 14.6 | 14.8 | 14.9 | 15.1 | 15.2 | 2.2 | 2.1 | 2.0 | 2.0 | 2.8 | 2.1 | 2.4 | 2.0 | 2.0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 1 | 0.9 | 1 | 1.1 | 1.5 | 1.2 | 1.2 | 1.0 | 1.4 | 1.2 |
| Total Assets | 146.5 | 137.8 | 131.9 | 134.4 | 201.4 | 196.9 | 207.6 | 192.7 | 194.0 | 185.8 | 192.6 | 179.1 | 173.2 | 190.5 | 190.5 | 186.2 | 185.0 | 181.0 | 181.6 | 179.1 | 175.8 | 170.5 | 169.8 | 61.6 | 49.2 | 47.8 | 46.1 | 45.5 | 43.4 | 41.9 | 44.1 | 42.9 | 41.1 | 39.8 | 38.5 | 29.5 | 28.8 | 28.5 | 28.0 | 28.8 | 13.6 | 12.8 | 12.3 | 12.6 | 12.1 | 8.6 | 4.1 | 3.9 | 4.0 | 1.5 | 1.6 | 1.6 | 1.3 | 1.4 | 1.5 | 1.5 | 1.5 | 1.4 | 1.5 | 1.6 | 1.6 | 1.8 | 1.7 | 1.9 | 2.0 | 2.6 | 2.7 | 3.3 | 3.8 | 2 | 2 |
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 0.8 | 0.9 | 0.5 | 1.7 | 1.2 | 1.1 | 0.6 | 0.7 | 0.4 | 0.3 | 0.1 | 0.4 | 0.3 | 0.2 | 0.2 | 0.4 | 0.4 | 0.0 | 0.4 | 0.3 | 0.4 | 0.3 | 0.4 | 0.7 | 0.6 | 0.6 | 0.2 | 0.2 | 0.3 | 0.2 | 0.4 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 |
| Short-Term Debt | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 1.8 | 1.7 |
| Deferred Revenue | 5.5 | 5.7 | 2.7 | 4.3 | 3.3 | 3.2 | 2.0 | 1.4 | 2.5 | 2.7 | 3.1 | 3.2 | 2.0 | 3.1 | 2.9 | 2.1 | 1.2 | 0.6 | 0.7 | 0.7 | 0.8 | 0.5 | 0.4 | 0.7 | 1.1 | 1.2 | 1.2 | 1.3 | 1.9 | 0.7 | 0.8 | 1.3 | 1.5 | 0.9 | 0.6 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 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 |
| Other Current Liabilities | 5.9 | 0.9 | 1.3 | 2.2 | 1.4 | 3.0 | 4.5 | 4.7 | 8.1 | 3.0 | 3.9 | 0.6 | 0.5 | 1.9 | 0.9 | 2.9 | 7.0 | 8.6 | 10.2 | 5.9 | 4.9 | 4.3 | 4.3 | 5.9 | 3.3 | 3.4 | 3.4 | 3.1 | 2.9 | 4.0 | 3.7 | 3.6 | 3.8 | 4.2 | 1.2 | 0.6 | 1.5 | 1.0 | 1.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0 | 0.4 | 0.4 | 0.4 | 0.0 | 0.3 | 0.2 | 0.2 | 0 | 0.4 | 0.3 |
| Total Current Liabilities | 12.3 | 10.3 | 6.7 | 10.1 | 10.7 | 9.7 | 12.1 | 11.3 | 14.5 | 8.6 | 12.0 | 9.0 | 6.0 | 8.0 | 7.7 | 5.9 | 9.0 | 9.6 | 11.6 | 7.3 | 6.5 | 5.5 | 5.5 | 7.8 | 5.5 | 5.6 | 4.8 | 5.1 | 5.1 | 5.1 | 4.8 | 5.2 | 5.5 | 5.7 | 2.0 | 1.3 | 2.1 | 2.2 | 2.1 | 4.0 | 1.3 | 1.2 | 0.9 | 1.4 | 1.0 | 0.9 | 0.5 | 0.5 | 0.7 | 0.5 | 0.6 | 0.8 | 0.7 | 0.9 | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 0.9 | 0.9 | 0.7 | 0.7 | 0.7 | 0.7 | 0.5 | 0.3 | 0.3 | 0.4 | 2.5 | 2.1 |
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0.1 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0.7 | 1.6 | 12.6 | 0 | 0 | 0 | 6.5 | 0.1 | 1.9 | 1.5 | 3.6 | 1.7 | 2.1 | 2.1 | 3.4 | 2.3 | 2.4 | 2.4 | 3.8 | 2.8 | 2.7 | 2.7 | 3.6 | 2.7 | 2.8 | 2.9 | 4.1 | 3.2 | 3.2 | 4.8 | 4.9 | 3.1 | 2.8 | 2.9 | 3.2 | 3.3 | 0.9 | 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 | 0.1 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | 4.2 | 3.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.1 | 4.3 | 4.2 | 4.1 | 3.9 | 0 | 0 | 0 | 1.7 | 1.7 | 1.6 | 3.3 | 3.4 | 2.9 | 2.6 | 5.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 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 | (0.1) | 0 | (0.1) | (1.8) |
| Total Non-Current Liabilities | 0.4 | 0.4 | 0.4 | 0.4 | 1.2 | 2.5 | 13.1 | 0.5 | 2.4 | 4.8 | 10.6 | 0.7 | 2.6 | 2.3 | 4.5 | 2.7 | 3.5 | 2.9 | 4.3 | 6.3 | 7.7 | 7.0 | 8.3 | 7.2 | 2.9 | 2.9 | 3.6 | 4.5 | 4.5 | 4.5 | 7.4 | 6.6 | 6.1 | 7.4 | 10.7 | 3.1 | 2.8 | 2.9 | 3.2 | 3.3 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.1 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 |
| Total Liabilities | 12.7 | 10.7 | 7.1 | 10.6 | 11.9 | 12.2 | 25.2 | 11.8 | 16.9 | 13.4 | 22.6 | 9.7 | 8.6 | 10.3 | 12.3 | 8.7 | 12.5 | 12.5 | 15.8 | 13.7 | 14.3 | 12.4 | 13.8 | 15.0 | 8.3 | 8.6 | 8.4 | 9.5 | 9.6 | 9.6 | 12.2 | 11.8 | 11.6 | 13.1 | 12.7 | 4.3 | 4.9 | 5.1 | 5.3 | 7.3 | 2.2 | 2.0 | 1.7 | 2.2 | 1.8 | 0.9 | 0.5 | 0.5 | 0.7 | 0.5 | 0.7 | 0.8 | 0.7 | 0.9 | 1.0 | 1.0 | 1.0 | 0.9 | 0.8 | 0.9 | 0.9 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.3 | 0.4 | 0.4 | 2.5 | 2.2 |
| Stockholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 20.1 | 156.2 | 154.4 | 0.0 | 150.5 | 148.5 | 146.6 | 145.0 | 143.7 | 137.8 | 140.3 | 138.5 | 137.6 | 135.5 | 134.5 | 133.4 | 132.0 | 130.7 | 129.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | (29.2) | (33.7) | (34.4) | (33.7) | 33.6 | 30.6 | 30.4 | 30.7 | 28.8 | 25.9 | 25.2 | 25.9 | 27.1 | 40.1 | 40.0 | 40.3 | 37.4 | 34.2 | 32.4 | 33.3 | 30.7 | 28.7 | 27.4 | 26.3 | 24.4 | 23.4 | 22.4 | 21.1 | 19.3 | 18.3 | 18.5 | 18.2 | 16.8 | 14.4 | 13.7 | 13.4 | 12.2 | 11.8 | 11.3 | 11.4 | 6.1 | 5.4 | 5.0 | 4.3 | 3.9 | 1.9 | (1.3) | (1.3) | (1.4) | (3.7) | (3.8) | (3.9) | (4.0) | (4.2) | (4.2) | (4.2) | (4.1) | (4.1) | (3.9) | (3.9) | (3.9) | (3.6) | (3.6) | (3.4) | (3.3) | (2.6) | (2.2) | (1.7) | (1.2) | (0.6) | (0.2) |
| Accumulated Other Comprehensive Income | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.2) | (0.2) | (0.1) | (0.1) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.0) | 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 | (0.6) | (0.6) | (0.5) | (0.5) | (0.5) | (0.6) | (0.5) | (0.4) | (0.4) | (0.5) | (0.5) | (0.5) | (0.4) | (0.4) | (0.4) | (0.4) | (0.4) | (0.4) | (0.4) | (0.1) | (0.1) | 0 | 0 | 0 | (0.3) | 0 | (0.2) | (0.2) | (0.2) | 0 | (0.2) | (0.2) |
| Total Stockholders' Equity | 133.8 | 127.1 | 124.8 | 123.8 | 189.5 | 184.7 | 182.4 | 180.9 | 177.0 | 172.3 | 170.0 | 169.4 | 164.6 | 180.1 | 178.2 | 177.6 | 172.6 | 168.5 | 165.8 | 165.4 | 161.5 | 158.0 | 156.0 | 46.6 | 40.9 | 39.2 | 37.7 | 36.0 | 33.8 | 32.3 | 31.9 | 31.1 | 29.4 | 26.7 | 25.8 | 25.2 | 23.9 | 23.4 | 22.7 | 21.5 | 11.5 | 10.8 | 10.6 | 10.5 | 10.3 | 7.7 | 3.6 | 3.4 | 3.3 | 1.0 | 0.9 | 0.8 | 0.6 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.7 | 0.7 | 1.1 | 1 | 1.2 | 1.3 | 2 | 2.4 | 2.9 | 3.4 | (0.5) | (0.2) |
| Total Liabilities & Equity | 146.5 | 137.8 | 131.9 | 134.4 | 201.4 | 196.9 | 207.6 | 192.7 | 194.0 | 185.8 | 192.6 | 179.1 | 173.2 | 190.5 | 190.5 | 186.2 | 185.0 | 181.0 | 181.6 | 179.1 | 175.8 | 170.5 | 169.8 | 61.6 | 49.2 | 47.8 | 46.1 | 45.5 | 43.4 | 41.9 | 44.1 | 42.9 | 41.1 | 39.8 | 38.5 | 29.5 | 28.8 | 28.5 | 28.0 | 28.8 | 13.6 | 12.8 | 12.3 | 12.6 | 12.1 | 8.6 | 4.1 | 3.9 | 4.0 | 1.5 | 1.6 | 1.6 | 1.3 | 1.4 | 1.5 | 1.5 | 1.5 | 1.4 | 1.5 | 1.6 | 1.6 | 1.8 | 1.7 | 1.9 | 2.0 | 2.6 | 2.7 | 3.3 | 3.8 | 2 | 2 |
| Debt Metrics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 0.5 | 0.6 | 0.6 | 0.7 | 0.8 | 1.3 | 1.0 | 0.9 | 1.0 | 1.1 | 1.2 | 0.9 | 1.2 | 1.3 | 1.4 | 1.5 | 1.6 | 1.1 | 1.3 | 1.4 | 1.5 | 0.8 | 0.9 | 1.0 | 0.6 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 1.9 | 1.8 |
| Net Debt | (25.2) | (29.6) | (30.2) | (26.2) | (10.2) | (4.9) | (9.3) | (108.2) | (36.0) | (38.7) | (56.3) | (54.2) | (38.1) | (48.1) | (50.2) | (40.8) | (58.7) | (40.5) | (35.7) | (57.4) | (40.9) | (26.9) | (48.3) | (6.3) | (11.6) | (11.8) | (11.4) | (10.3) | (9.9) | (9.4) | (9.4) | (7.2) | (6.9) | (7.0) | (6.2) | (8.2) | (7.4) | (8.8) | (8.0) | (7.3) | (8.6) | (8.0) | (7.5) | (7.5) | (6.1) | (3.0) | (0.1) | (0.4) | (0.3) | (0.0) | (0.0) | (0.0) | (0.1) | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | (0.0) | 0.1 | 0.1 | 0.1 | 0.1 | 0 | (0.0) | 0.1 | (0.1) | (0.6) | (2.1) | 1.9 | 1.6 |
| 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 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | 4.5 | 0.7 | (0.7) | (67.3) | 3.1 | 0.2 | 0.8 | 3.1 | 4.0 | 1.9 | 0.5 | 4.0 | 4.2 | 1.2 | 1.0 | 4.1 | 4.4 | 3.0 | 0.3 | 3.8 | 3.2 | 2.5 | 2.2 | 2.9 | 2.2 | 2.1 | 2.1 | 2.9 | 2.1 | 1.5 | 1.3 | 2.4 | 3.5 | 1.7 | 1.2 | 2.1 | 1.2 | 1.4 | 0.8 | 1.9 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 2.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | (0.1) | (0.1) | 0.0 | (0.1) | (0.2) | 0.0 | (0.0) | (0.3) | 0 | (0.2) | (0.1) | (0.8) | (0.3) | (0.6) | (0.4) | (0.6) | (0.4) |
| Depreciation & Amortization | 1.4 | 1.3 | 1.4 | 2.3 | 2.3 | 2.3 | 2.2 | 1.3 | 1.1 | 1.1 | 1.0 | 0.9 | 0.9 | 0.9 | 0.8 | 0.9 | 1.0 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | (0.0) | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.7 | 0 | (0.1) | (0.1) | 0.8 | (0.1) | 0 | (0.1) | 0.3 | (0.1) |
| Stock-Based Compensation | 1.6 | 1.6 | 1.5 | 1.4 | 1.7 | 1.7 | 1.6 | 1.7 | 1.8 | 1.4 | 1.3 | 1.2 | 1.3 | 1.0 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.8 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 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 |
| Change in Working Capital | (1.2) | 0.4 | 0.7 | 1.6 | 0.5 | (5.4) | (1.2) | 0.9 | (0.6) | (3.3) | 0.2 | 4.3 | (0.9) | 1.5 | 5.4 | (1.9) | (4.2) | (1.9) | 6.3 | (1.6) | (4.3) | 0.7 | 1.7 | (1.9) | (2.1) | (0.4) | 1.1 | (1.9) | 0.1 | 0.1 | 1.2 | (1.6) | (1.4) | 0.2 | 0.3 | 0.0 | (1.9) | 0.0 | 1.3 | (0.6) | 0.1 | (0.1) | 0.4 | (0.4) | (0.0) | (1.9) | (0.1) | (0.0) | (0.1) | (0.2) | (0.1) | (0.1) | (0.1) | 0.2 | 0.1 | (0.2) | (0.0) | 0.1 | (0.0) | 0.0 | 0.2 | (0.1) | 0.1 | (0.1) | (0.0) | 0 | 0 | 0.1 | (0.2) | 0.1 |
| Other Non-Cash Items | 0.0 | 0.1 | 0.0 | 77.3 | (0.9) | (0.1) | (1.4) | (0.8) | 0.0 | (0.6) | 0.8 | (0.2) | (0.3) | (0.0) | 0.2 | 0.4 | 0.6 | 0.5 | 0.6 | 0.6 | 0.8 | 0.8 | 0.1 | 0.1 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.4 | (0.0) | 0.9 | (0.3) | 0.3 | 0.0 | 0 | (0.0) | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | (0.0) | 0.0 | 0 | 0 | (0.6) | 0.1 | 0.2 | 0.3 | (0.2) | 0.1 | 0.1 | 0.1 | (0.4) | 0.3 |
| Operating Cash Flow | 6.4 | 4.2 | 5.6 | 8.1 | 5.7 | (1.3) | 1.7 | 5.7 | 5.8 | 0.2 | 3.1 | 8.5 | 5.5 | 4.7 | 7.9 | 3.8 | 2.6 | 3.6 | 8.3 | 4.3 | 1.3 | 5.3 | 4.8 | 2.3 | 1.2 | 2.6 | 4.1 | 1.8 | 3.1 | 2.6 | 3.5 | 1.7 | 1.4 | 2.6 | 2.1 | 3.0 | (0.2) | 1.9 | 2.7 | 2.1 | 0.4 | (0.0) | 0.4 | (0.3) | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | (0.0) | 0.1 | 0.1 | (0.1) | 0.2 | 0.1 | 0.0 | (0.0) | 0.0 | 0.1 | 0.0 | 0 | (0.1) | 0 | 0 | (0.2) | (0.3) | (0.5) | (0.3) | (0.9) | (0.1) |
| Investing Activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (0.0) | 0 | (0.3) | (0.3) | (0.1) | (0.1) | (0.7) | (1.0) | (1.5) | (1.1) | (0.9) | (1.3) | (1.0) | (1.0) | (1.0) | (0.8) | (0.8) | (1.4) | (1.3) | (1.2) | (1.1) | (0.9) | (0.7) | (0.6) | (0.7) | (0.5) | (0.5) | (0.5) | (0.6) | (0.4) | (0.6) | (0.5) | (0.7) | (0.6) | (0.5) | (0.4) | (0.4) | (0.3) | (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) | 0.1 | (0.0) | (0.0) | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.0 | 0 |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | (98.8) | 0 | 7.1 | 1.1 | 0.8 | 1.3 | (5.6) | 0.9 | 0 | 0 | 0 | 0.8 | 0.7 | 0.8 | 0.7 | 0.7 | 0 | (5.7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (2.8) | 0 | 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 |
| Purchases of Investments | (10.5) | (5.5) | 0 | (1.5) | (1.5) | (3.5) | 0 | (9.1) | (27.5) | (30.5) | (23.2) | (24.7) | (17.6) | (29.5) | (29.9) | (45.4) | (12.8) | (12.7) | (58.4) | (23.2) | (9.8) | (31.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.5 | 0 | 10.4 | 3.1 | 1.5 | (0.0) | 80.0 | 21.5 | 14.8 | 32.9 | 33.9 | 24.0 | 24.1 | 33.2 | 29.1 | 30.7 | 16.1 | 32.2 | 37.1 | 24.9 | 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 |
| Other Investing Activities | (1.7) | 0 | (1.5) | (0.8) | (0.9) | (1.1) | (3.7) | 0 | (7.1) | (1.1) | (9.0) | (1.3) | 5.6 | (0.9) | 0 | 0 | 0 | (0.8) | (0.7) | (0.8) | (0.7) | (0.7) | (67.2) | (0.0) | 0 | 0 | (0.8) | 0 | (0.6) | (0.4) | (0.5) | (0.5) | (0.6) | (0.5) | (2.8) | (0.3) | (0.3) | (0.2) | (0.4) | (0.3) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | (0.0) | (0.0) | (0.0) | (0.1) | 0.0 | 0 | (0.1) | 0 | 0 | (0.1) | 0.3 | 0.1 | 1 | (1.2) | (0.1) | (0.2) |
| Investing Cash Flow | (11.3) | (4.9) | (1.8) | 7.8 | 0.7 | (3.1) | (99.5) | 69.9 | (7.5) | (16.9) | 0.5 | 7.9 | 5.3 | (6.4) | 2.3 | (17.1) | 17.1 | 2.0 | (27.6) | 12.8 | 14.0 | (25.9) | (68.0) | (6.3) | (0.7) | (0.5) | (0.5) | (0.5) | (0.6) | (0.4) | (0.6) | (0.5) | (0.7) | (0.6) | (3.3) | (0.4) | (0.4) | (0.3) | (1.1) | (0.3) | (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) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | 0 | 0 | (0.1) | 0.4 | 0.1 | 1 | (1.2) | (0.1) | (0.2) |
| 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) | (0.1) | (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 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (20) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | (1.2) | (1.2) | (1.2) | (1.2) | (1.2) | (1.2) | (1.2) | (1.2) | (1.2) | (1.2) | (1.2) | (1.2) | (1.2) | (1.2) | (1.2) | (1.2) | (1.1) | (1.1) | (1.1) | (1.1) | (1.1) | (1.1) | (1.0) | (1.0) | (1.0) | (1.0) | (1.0) | (1.0) | (0.9) | (0.9) | (0.9) | (0.9) | (0.9) | (0.9) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 0 | 0 | 0 | 0 | (1.6) | 0 | 0 | (2.5) | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | (3.7) | 0 | 0 | (1.3) | 0 | 0.7 | 0.2 | 106.1 | 0.2 | 0.2 | 0.1 | (1.5) | 0 | (0.9) | (1.2) | 2.4 | 0.1 | 0.1 | (0.2) | 0.0 | (1) | 0.1 | 0.0 | 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 | 3.2 | 0 |
| Financing Cash Flow | 0.5 | 0.0 | 0.1 | 0.0 | (1.5) | 0.3 | (0.9) | (3.5) | (1.1) | (1.0) | (1.2) | (0.6) | (21.0) | (0.5) | (1.0) | (4.7) | (1.0) | (0.8) | (2.5) | (0.6) | (0.5) | (1.0) | 105.0 | (0.9) | (0.9) | (0.9) | (2.5) | (0.9) | (1.9) | (2.2) | (0.7) | (0.9) | (0.9) | (1.3) | (0.8) | (1.9) | (0.8) | (0.8) | (0.8) | (1.6) | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | (0.0) | (0.0) | (0.0) | (0.1) | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) | 0 | 0 | 0 | 0 | (0.0) | 0 | 0 | 0 | 3.2 | 0 |
| Cash Position | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | (4.5) | (0.7) | 3.9 | 16.0 | 4.8 | (4.1) | (98.8) | 72.1 | (2.8) | (17.7) | 2.4 | 15.8 | (10.1) | (2.2) | 9.2 | (18.0) | 18.7 | 4.7 | (21.8) | 16.4 | 14.7 | (21.6) | 41.9 | (4.9) | (0.4) | 1.2 | 1.1 | 0.4 | 0.5 | (0.0) | 2.2 | 0.3 | (0.1) | 0.8 | (2.0) | 0.8 | (1.4) | 0.8 | 0.8 | 0.2 | 0.3 | (0.0) | 0.3 | (0.3) | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | 0.1 | (0.1) | 0.1 | 0.0 | (0.0) | (0.1) | (0.0) | 0.1 | 0.0 | (0.1) | (0.1) | 0 | (0.1) | 0.1 | (0.2) | 0.5 | (1.5) | 2.2 | (0.3) |
| Cash at Beginning | 30.2 | 30.9 | 26.9 | 11.0 | 6.2 | 10.3 | 109.1 | 37.0 | 39.8 | 57.5 | 55.1 | 39.3 | 49.4 | 51.6 | 42.4 | 60.4 | 41.7 | 37.0 | 58.8 | 42.4 | 27.7 | 49.2 | 7.4 | 12.2 | 12.6 | 11.4 | 10.3 | 9.9 | 9.4 | 9.4 | 7.2 | 6.9 | 7.0 | 6.2 | 8.2 | 7.4 | 8.8 | 8.0 | 7.3 | 7.1 | 1.0 | 1.0 | 0.7 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 2.2 | 0 | 0 |
| Cash at End | 25.7 | 30.2 | 30.9 | 26.9 | 11.0 | 6.2 | 10.3 | 109.1 | 37.0 | 39.8 | 57.5 | 55.1 | 39.3 | 49.4 | 51.6 | 42.4 | 60.4 | 41.7 | 37.0 | 58.8 | 42.4 | 27.7 | 49.2 | 7.4 | 12.2 | 12.6 | 11.4 | 10.3 | 9.9 | 9.4 | 9.4 | 7.2 | 6.9 | 7.0 | 6.2 | 8.2 | 7.4 | 8.8 | 8.0 | 7.3 | 1.3 | 1.0 | 1.0 | 0.1 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | (0.1) | (0.1) | 0 | 0.1 | 0.1 | (0.2) | 0.5 | 0.7 | 2.2 | (0.3) |
| Free Cash Flow | 6.4 | 4.2 | 5.3 | 7.8 | 5.6 | (1.4) | 0.9 | 4.7 | 4.3 | (0.9) | 2.1 | 7.3 | 4.5 | 3.7 | 7.0 | 3.0 | 1.8 | 2.2 | 6.9 | 3.1 | 0.2 | 4.4 | 4.1 | 1.6 | 0.5 | 2.1 | 3.7 | 1.4 | 2.5 | 2.2 | 2.9 | 1.2 | 0.8 | 2.1 | 1.6 | 2.7 | (0.6) | 1.6 | 2.3 | 1.8 | 0.4 | (0.0) | 0.4 | (0.3) | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | (0.0) | 0.1 | 0.1 | (0.1) | 0.2 | 0.1 | 0.0 | (0.0) | 0.1 | 0.1 | 0.0 | 0 | (0.1) | 0 | 0 | (0.1) | (0.3) | (0.5) | (0.3) | (0.9) | (0.1) |
| 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 | 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 Q2 | 2002 Q4 | 2002 Q2 | 2001 Q4 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 24.3 | 18.4 | 17.5 | 20.4 | 22.4 | 18.9 | 18.7 | 18.5 | 18.3 | 14.5 | 15.6 | 16.2 | 15.8 | 12.0 | 11.7 | 15.0 | 14.8 | 12.4 | 9.8 | 12.8 | 13.1 | 10.7 | 9.5 | 12.3 | 10.3 | 9.4 | 8.0 | 9.9 | 8.5 | 7.5 | 6.7 | 8.6 | 7.4 | 7.1 | 6.3 | 6.7 | 5.7 | 5.4 | 4.0 | 6.0 | 3.7 | 5.9 | 4.6 | 4.1 | 2.0 | 3.7 | 3.1 | 2.6 | 1.6 | 3.1 | 3.1 | 2.3 | 1.6 | 2.8 | 2.8 | 2.2 | 2.1 | 2.6 | 2.6 | 2.1 | 2.2 | 3.1 | 2.9 | 2.4 | 1.8 | 2.7 | 2.5 | 2.1 | 1.8 | 3.0 | 2.2 | 2.0 | 2.2 | 2.6 | 2.5 | 1.5 | 1.8 | 1.8 | 1.5 | 0.8 | 1.2 | 1.4 | 1.0 | 1.1 | 1.5 | 1.2 | 1.4 | 1.1 | 2.0 | 1.1 | 1.2 | 1.1 | 0.8 | 1.1 | 1.1 | 1.0 | 0.7 | 1.1 | 0.8 | 1.0 |
| Gross Profit | 16.1 | 10.9 | 9.8 | 13.0 | 13.1 | 10.2 | 6.8 | 13.3 | 13.2 | 9.8 | 12.3 | 13.3 | 13.1 | 9.3 | 9.1 | 12.4 | 12.0 | 9.7 | 7.1 | 10.3 | 10.2 | 8.3 | 6.9 | 9.6 | 7.7 | 6.8 | 5.7 | 7.6 | 6.3 | 5.3 | 4.6 | 6.5 | 5.2 | 5.3 | 4.3 | 5.3 | 4.2 | 4.1 | 2.9 | 4.8 | 2.6 | 4.8 | 3.4 | 3.1 | 1.5 | 3.5 | 2.6 | 2.2 | 1.3 | 2.6 | 2.6 | 1.9 | 1.3 | 2.3 | 2.4 | 1.9 | 1.5 | 2.2 | 2.2 | 1.7 | 1.7 | 2.4 | 2.2 | 1.8 | 1.1 | 2.1 | 1.8 | 1.6 | 1.3 | 2.3 | 1.7 | 1.5 | 1.7 | 2.1 | 2.0 | 1.0 | 1.3 | 1.4 | 1.1 | 0.5 | 0.8 | 1.0 | 0.7 | 0.7 | 1.1 | 0.9 | 0.9 | 0.8 | 1.6 | 0.7 | 0.8 | 0.8 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.8 | 0.6 | 0.3 |
| Operating Income | 5.6 | 0.7 | 0.7 | (74.2) | 2.7 | 0.1 | (1.2) | 1.9 | 4.4 | 1.0 | (0.3) | 4.1 | 4.0 | 0.9 | 0.7 | 4.9 | 5.5 | 3.8 | 0.2 | 4.5 | 3.5 | 3.1 | 2.2 | 3.9 | 2.8 | 2.7 | 1.9 | 3.9 | 2.7 | 2.1 | 1.9 | 3.4 | 2.4 | 2.6 | 1.4 | 3.1 | 1.8 | 1.9 | 1.0 | 2.8 | 0.8 | 2.9 | 1.5 | 0.7 | 0.3 | 2.1 | 1.1 | 1.0 | 0.2 | 1.5 | 1.5 | 0.8 | 0.3 | 1.2 | 1.2 | 0.9 | 0.1 | 1.3 | 1.3 | 0.8 | 0.3 | 1.1 | 0.9 | 0.6 | 0.1 | 0.8 | 0.5 | 0.4 | 0.0 | 1.2 | 0.6 | 1.2 | 0.6 | 1.0 | 0.8 | 0.1 | 0.3 | 0.4 | 0.3 | (0.2) | 0.1 | 0.2 | (0.0) | (0.0) | 0.5 | 0.1 | 0.0 | 0.0 | 0.8 | 0.1 | 0.2 | 0.2 | (0.1) | 0.0 | (0.0) | (0.1) | (0.2) | 0.1 | (0.0) | (0.2) |
| Net Income | 4.5 | 0.7 | (0.7) | (67.3) | 3.1 | 0.2 | 0.8 | 3.1 | 4.0 | 1.9 | 0.5 | 4.0 | 4.2 | 1.2 | 1.0 | 4.1 | 4.4 | 3.0 | 0.3 | 3.8 | 3.2 | 2.5 | 2.2 | 2.9 | 2.1 | 2.1 | 2.1 | 2.9 | 2.1 | 1.5 | 1.3 | 2.4 | 3.5 | 1.7 | 1.2 | 2.1 | 1.2 | 1.4 | 0.8 | 1.9 | 0.5 | 1.9 | 1.0 | 0.5 | 0.2 | 1.3 | 0.8 | 0.7 | 0.2 | 1.0 | 1.1 | 0.6 | 0.3 | 0.9 | 0.8 | 1.0 | 0.2 | 1.1 | 0.9 | 0.6 | 0.3 | 0.7 | 0.6 | 0.4 | 0.2 | 0.6 | 0.4 | 0.3 | 0.2 | 0.8 | 0.6 | 0.2 | (0.1) | 0.8 | 0.7 | 0.1 | 0.2 | 0.4 | 0.2 | (0.2) | 0.1 | 0.2 | 0.0 | 0.0 | 0.6 | 0.1 | 0.0 | 0.0 | 2.1 | 0.1 | 0.1 | 0.2 | (0.1) | 0.0 | (0.0) | (0.1) | (0.2) | 0.0 | (0.0) | (0.3) |
| EPS (Diluted) | 0.22 | 0.03 | -0.03 | -3.35 | 0.15 | 0.01 | 0.04 | 0.15 | 0.20 | 0.10 | 0.03 | 0.20 | 0.20 | 0.06 | 0.04 | 0.20 | 0.21 | 0.15 | 0.01 | 0.18 | 0.15 | 0.12 | 0.11 | 0.16 | 0.12 | 0.11 | 0.11 | 0.16 | 0.12 | 0.09 | 0.08 | 0.13 | 0.19 | 0.10 | 0.07 | 0.12 | 0.07 | 0.08 | 0.05 | 0.11 | 0.03 | 0.11 | 0.06 | 0.03 | 0.01 | 0.08 | 0.05 | 0.04 | 0.01 | 0.06 | 0.06 | 0.04 | 0.02 | 0.05 | 0.05 | 0.06 | 0.01 | 0.07 | 0.05 | 0.03 | 0.02 | 0.04 | 0.04 | 0.03 | 0.01 | 0.03 | 0.02 | 0.02 | 0.01 | 0.04 | 0.03 | 0.01 | -0.00 | 0.04 | 0.04 | 0.01 | 0.02 | 0.03 | 0.01 | -0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.04 | 0.01 | 0.00 | 0.00 | 0.15 | 0.01 | 0.01 | 0.01 | -0.01 | 0.00 | -0.00 | -0.01 | -0.01 | 0.00 | -0.00 | -0.02 |
| Balance Sheet | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 25.7 | 30.2 | 30.9 | 26.9 | 11.0 | 6.2 | 10.3 | 109.1 | 37.0 | 39.8 | 57.5 | 55.1 | 39.3 | 49.4 | 51.6 | 42.4 | 60.4 | 41.7 | 37.0 | 58.8 | 42.4 | 27.7 | 49.2 | 7.4 | 12.2 | 12.6 | 11.4 | 10.3 | 9.9 | 9.4 | 9.4 | 7.2 | 6.9 | 7.0 | 6.2 | 8.2 | 7.4 | 8.8 | 8.0 | 7.3 | 8.6 | 8.0 | 7.5 | 7.5 | 6.1 | 3.0 | 0.1 | 0.4 | 0.3 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.0 | 0.1 | 0.2 | 0.0 | 0.1 | 0.7 | 2.2 | 0 | 0.2 | |||||||||||||||||||||||||||||
| Total Assets | 146.5 | 137.8 | 131.9 | 134.4 | 201.4 | 196.9 | 207.6 | 192.7 | 194.0 | 185.8 | 192.6 | 179.1 | 173.2 | 190.5 | 190.5 | 186.2 | 185.0 | 181.0 | 181.6 | 179.1 | 175.8 | 170.5 | 169.8 | 61.6 | 49.2 | 47.8 | 46.1 | 45.5 | 43.4 | 41.9 | 44.1 | 42.9 | 41.1 | 39.8 | 38.5 | 29.5 | 28.8 | 28.5 | 28.0 | 28.8 | 13.6 | 12.8 | 12.3 | 12.6 | 12.1 | 8.6 | 4.1 | 3.9 | 4.0 | 1.5 | 1.6 | 1.6 | 1.3 | 1.4 | 1.5 | 1.5 | 1.5 | 1.4 | 1.5 | 1.6 | 1.6 | 1.8 | 1.7 | 1.9 | 2.0 | 2.6 | 2.7 | 3.3 | 3.8 | 2 | 2 | |||||||||||||||||||||||||||||
| Total Debt | 0.5 | 0.6 | 0.6 | 0.7 | 0.8 | 1.3 | 1.0 | 0.9 | 1.0 | 1.1 | 1.2 | 0.9 | 1.2 | 1.3 | 1.4 | 1.5 | 1.6 | 1.1 | 1.3 | 1.4 | 1.5 | 0.8 | 0.9 | 1.0 | 0.6 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 1.9 | 1.8 | |||||||||||||||||||||||||||||
| Stockholders' Equity | 133.8 | 127.1 | 124.8 | 123.8 | 189.5 | 184.7 | 182.4 | 180.9 | 177.0 | 172.3 | 170.0 | 169.4 | 164.6 | 180.1 | 178.2 | 177.6 | 172.6 | 168.5 | 165.8 | 165.4 | 161.5 | 158.0 | 156.0 | 46.6 | 40.9 | 39.2 | 37.7 | 36.0 | 33.8 | 32.3 | 31.9 | 31.1 | 29.4 | 26.7 | 25.8 | 25.2 | 23.9 | 23.4 | 22.7 | 21.5 | 11.5 | 10.8 | 10.6 | 10.5 | 10.3 | 7.7 | 3.6 | 3.4 | 3.3 | 1.0 | 0.9 | 0.8 | 0.6 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.7 | 0.7 | 1.1 | 1 | 1.2 | 1.3 | 2 | 2.4 | 2.9 | 3.4 | (0.5) | (0.2) | |||||||||||||||||||||||||||||
| Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 6.4 | 4.2 | 5.6 | 8.1 | 5.7 | (1.3) | 1.7 | 5.7 | 5.8 | 0.2 | 3.1 | 8.5 | 5.5 | 4.7 | 7.9 | 3.8 | 2.6 | 3.6 | 8.3 | 4.3 | 1.3 | 5.3 | 4.8 | 2.3 | 1.2 | 2.6 | 4.1 | 1.8 | 3.1 | 2.6 | 3.5 | 1.7 | 1.4 | 2.6 | 2.1 | 3.0 | (0.2) | 1.9 | 2.7 | 2.1 | 0.4 | (0.0) | 0.4 | (0.3) | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | (0.0) | 0.1 | 0.1 | (0.1) | 0.2 | 0.1 | 0.0 | (0.0) | 0.0 | 0.1 | 0.0 | 0 | (0.1) | 0 | 0 | (0.2) | (0.3) | (0.5) | (0.3) | (0.9) | (0.1) | ||||||||||||||||||||||||||||||
| Capital Expenditure | (0.0) | 0 | (0.3) | (0.3) | (0.1) | (0.1) | (0.7) | (1.0) | (1.5) | (1.1) | (0.9) | (1.3) | (1.0) | (1.0) | (1.0) | (0.8) | (0.8) | (1.4) | (1.3) | (1.2) | (1.1) | (0.9) | (0.7) | (0.6) | (0.7) | (0.5) | (0.5) | (0.5) | (0.6) | (0.4) | (0.6) | (0.5) | (0.7) | (0.6) | (0.5) | (0.4) | (0.4) | (0.3) | (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) | 0.1 | (0.0) | (0.0) | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.0 | 0 | ||||||||||||||||||||||||||||||
| Free Cash Flow | 6.4 | 4.2 | 5.3 | 7.8 | 5.6 | (1.4) | 0.9 | 4.7 | 4.3 | (0.9) | 2.1 | 7.3 | 4.5 | 3.7 | 7.0 | 3.0 | 1.8 | 2.2 | 6.9 | 3.1 | 0.2 | 4.4 | 4.1 | 1.6 | 0.5 | 2.1 | 3.7 | 1.4 | 2.5 | 2.2 | 2.9 | 1.2 | 0.8 | 2.1 | 1.6 | 2.7 | (0.6) | 1.6 | 2.3 | 1.8 | 0.4 | (0.0) | 0.4 | (0.3) | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | (0.0) | 0.1 | 0.1 | (0.1) | 0.2 | 0.1 | 0.0 | (0.0) | 0.1 | 0.1 | 0.0 | 0 | (0.1) | 0 | 0 | (0.1) | (0.3) | (0.5) | (0.3) | (0.9) | (0.1) | ||||||||||||||||||||||||||||||