SPNS - Sapiens International Corporation N.V.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$38.00
DETAILS
HIGH:
$38.00
LOW:
$38.00
MEDIAN:
$38.00
CONSENSUS:
$38.00
DOWNSIDE:
12.54%
| Metric | 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 Q2 | 2002 Q4 | 2002 Q2 | 2001 Q4 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 152.3 | 141.6 | 136.1 | 134.3 | 137.0 | 136.8 | 134.2 | 130.9 | 130.7 | 128.3 | 124.7 | 119.5 | 119.0 | 118.6 | 117.7 | 119.2 | 117.8 | 114.4 | 109.6 | 101.7 | 97.6 | 93.1 | 90.5 | 86.7 | 82.6 | 79.5 | 76.8 | 73.3 | 73.2 | 72.2 | 71.1 | 71.6 | 72.0 | 69.0 | 56.5 | 57.1 | 56.5 | 53.0 | 49.6 | 48.7 | 47.0 | 43.4 | 41.0 | 41.8 | 40.4 | 38.7 | 36.6 | 36.2 | 34.6 | 33.1 | 31.5 | 31.2 | 29.6 | 27.2 | 26.0 | 24.6 | 17.8 | 14.3 | 13.3 | 14.7 | 13.1 | 12.5 | 11.9 | 11.8 | 13.0 | 10.2 | 10.7 | 11.0 | 11.0 | 11.0 | 10.5 | 10.2 | 10.5 | 10.7 | 11.0 | 10.9 | 11.3 | 11.7 | 10.5 | 9.8 | 9.9 | 9.6 | 10.1 | 12.0 | 11.4 | 11.8 | 12.6 | 13.5 | 13.4 | 15.9 | 16.3 | 17.5 | 15.8 | 14.1 | 11.6 | 17.1 | 22.7 | 21.4 | 24.8 | 23.4 |
| Cost of Revenue | 85.0 | 79.7 | 75.4 | 74.2 | 76.7 | 76.7 | 76.7 | 74.9 | 74.8 | 73.6 | 71.7 | 69.2 | 68.7 | 68.4 | 68.3 | 70.6 | 69.5 | 67.8 | 65.3 | 60.3 | 57.6 | 54.8 | 54.3 | 50.8 | 45.9 | 48.1 | 43.7 | 45.4 | 42.3 | 45.3 | 40.8 | 45.8 | 46.8 | 45.7 | 37.4 | 34.6 | 34.4 | 31.8 | 29.6 | 28.6 | 27.9 | 26.2 | 24.7 | 25.7 | 25.5 | 24.7 | 23.3 | 22.7 | 22.1 | 20.8 | 19.4 | 19.1 | 16.7 | 15.6 | 15.2 | 15.3 | 10.0 | 7.6 | 7.1 | 8.2 | 7.8 | 7.0 | 7.0 | 7.8 | 7.6 | 5.2 | 6.0 | 7.0 | 6.6 | 6.5 | 6.3 | 5.1 | 6.6 | 6.8 | 7.1 | 7.3 | 7.3 | 7.7 | 6.5 | 6.3 | 6.2 | 5.8 | 6.6 | 6.7 | 6.6 | 6.6 | 6.8 | 6.8 | 7.4 | 9.1 | 8.7 | 10.4 | 11.1 | 11.4 | 8.5 | 13.2 | 11.8 | 11.7 | 6.7 | 12 |
| Gross Profit | 67.3 | 61.9 | 60.7 | 60.1 | 60.3 | 60.1 | 57.6 | 55.9 | 56.0 | 54.7 | 53.0 | 50.3 | 50.3 | 50.2 | 49.4 | 48.7 | 48.3 | 46.6 | 44.3 | 41.4 | 40.1 | 38.3 | 36.3 | 35.9 | 36.7 | 31.5 | 33.1 | 27.9 | 30.9 | 26.9 | 30.3 | 25.8 | 25.2 | 23.3 | 19.1 | 22.5 | 22.1 | 21.2 | 20.0 | 20.0 | 19.1 | 17.2 | 16.3 | 16.0 | 14.9 | 14.0 | 13.4 | 13.5 | 12.5 | 12.2 | 12.1 | 12.1 | 12.9 | 11.6 | 10.8 | 9.3 | 7.7 | 6.7 | 6.2 | 6.5 | 5.4 | 5.5 | 5.0 | 4.0 | 5.4 | 5.0 | 4.8 | 4.0 | 4.4 | 4.5 | 4.2 | 5.1 | 4.0 | 3.8 | 3.9 | 3.5 | 4.0 | 4.0 | 3.9 | 3.5 | 3.7 | 3.8 | 3.5 | 5.3 | 4.8 | 5.2 | 12.6 | 6.7 | 6.0 | 6.8 | 7.6 | 7.0 | 4.7 | 2.7 | 3.0 | 3.9 | 10.9 | 9.8 | 18.1 | 11.4 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| R&D Expenses | 21.2 | 18.8 | 16.3 | 22.6 | 16.4 | 16.8 | 16.5 | 21.9 | 16.0 | 15.7 | 15.6 | 21.1 | 14.8 | 14.5 | 14.2 | 21.6 | 13.8 | 13.3 | 13.1 | 17.7 | 10.4 | 10.9 | 10.5 | 11.7 | 11.0 | 8.9 | 10.2 | 8.3 | 9.7 | 8.6 | 10.3 | 8.4 | 8.4 | 9.0 | 6.2 | 5.1 | 4.1 | 4.0 | 3.3 | 2.7 | 2.5 | 2.4 | 2.6 | 2.8 | 2.9 | 2.9 | 2.9 | 2.8 | 2.9 | 3.0 | 3.2 | 2.6 | 2.8 | 2.4 | 2.3 | 1.1 | 1.7 | 1.2 | 1.1 | 1.0 | 0.8 | 0.8 | 0.7 | 0.5 | 0.8 | 0.7 | 0.7 | 1.4 | 0.9 | 0.9 | 0.8 | 1.8 | 0.7 | 0.5 | 0.5 | 0.5 | 0.7 | 0.6 | 0.7 | 0.5 | 0.8 | 0.8 | 0.6 | 0.6 | 0.8 | 0.7 | 0 | 0.7 | 1.0 | 1.6 | 1.5 | 0.9 | 1.3 | 1.5 | 2.8 | 1.9 | 2.2 | 2.2 | 1.3 | 1.3 |
| SG&A Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.6 | 0 | 15.5 | 12.9 | 12.2 | 13.1 | 11.2 | 13.0 | 11.0 | 13.3 | 11.1 | 16.3 | 12.4 | 17.3 | 14.6 | 11.8 | 11.4 | 10.8 | 10.5 | 10.5 | 10.9 | 8.9 | 8.6 | 8.7 | 8.3 | 7.8 | 7.3 | 7.4 | 6.5 | 6.4 | 6.3 | 6.0 | 6.8 | 6.4 | 6.1 | 6.2 | 4.7 | 3.8 | 3.4 | 3.6 | 2.9 | 3.2 | 2.6 | 1.9 | 3.1 | 3.1 | 2.9 | 1.9 | 2.8 | 3.0 | 3.0 | 3.2 | 3.1 | 3.1 | 3.2 | 3.3 | 3.5 | 3.4 | 3.3 | 4.0 | 3.6 | 4.2 | 4.4 | 4.6 | 4.2 | 4.8 | 0 | 5.4 | 5.2 | 7.1 | 5.5 | 6.2 | 7.7 | 9.2 | 17.5 | 9.6 | 9.9 | 9.6 | 8.1 | 6.6 |
| Other Expenses | 28.4 | 26.3 | 23.2 | 15.8 | 22.1 | 21.4 | 20.5 | 14.0 | 19.7 | 19.3 | 18.5 | 12.7 | 18.9 | 18.8 | 18.7 | 11.4 | 18.3 | 20.2 | 18.8 | 13.5 | 0 | 15.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.1 | 0 | 0 | 0 | 0 | (1.1) | 0.3 | 0.5 | (0.8) | 0.3 | 0.3 | 0.3 | 5.3 | 0.3 |
| Operating Expenses | 49.5 | 45.1 | 39.5 | 38.4 | 38.5 | 38.2 | 37.0 | 35.9 | 35.7 | 35.0 | 34.1 | 33.8 | 33.7 | 33.3 | 32.9 | 32.9 | 32.1 | 33.5 | 31.9 | 31.1 | 28.0 | 25.9 | 26.0 | 24.7 | 23.2 | 22 | 21.4 | 21.3 | 20.6 | 21.9 | 21.4 | 24.7 | 20.7 | 26.3 | 20.8 | 16.9 | 15.5 | 14.8 | 13.7 | 13.2 | 13.4 | 11.3 | 11.2 | 11.5 | 11.1 | 10.6 | 10.2 | 10.2 | 9.4 | 9.4 | 9.6 | 8.6 | 9.6 | 8.8 | 8.4 | 7.3 | 6.4 | 5.0 | 4.5 | 4.6 | 3.8 | 3.9 | 3.3 | 2.4 | 3.9 | 3.8 | 3.7 | 3.2 | 3.7 | 3.9 | 3.8 | 5 | 3.8 | 3.6 | 3.7 | 3.8 | 4.2 | 3.9 | 4.0 | 4.5 | 4.4 | 5.1 | 5.0 | 5.2 | 5.0 | 5.5 | 6.1 | 6.1 | 6.2 | 8.7 | 7.0 | 6.0 | 9.4 | 11.1 | 19.5 | 11.8 | 12.4 | 12.1 | 14.7 | 8.2 |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | 17.8 | 16.8 | 21.2 | 21.7 | 21.7 | 21.9 | 20.5 | 20.1 | 20.3 | 19.6 | 18.9 | 16.5 | 16.6 | 16.9 | 16.5 | 15.7 | 16.2 | 13.2 | 12.4 | 10.2 | 12.1 | 12.4 | 10.3 | 11.2 | 10.1 | 9.5 | 11.8 | 6.6 | 10.3 | 4.9 | 8.9 | 1.1 | 4.5 | (3.0) | (1.6) | 5.6 | 6.6 | 6.4 | 6.3 | 6.8 | 5.7 | 5.9 | 5.1 | 4.5 | 3.8 | 3.4 | 3.2 | 3.3 | 3.1 | 2.9 | 2.6 | 3.5 | 3.3 | 2.8 | 2.4 | 0.9 | 1.4 | 1.7 | 1.7 | 1.9 | 1.6 | 1.6 | 1.6 | 1.5 | 1.5 | 1.3 | 1.1 | 0.8 | 0.7 | 0.6 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | (0.4) | (0.2) | 0.0 | (0.7) | (1.0) | (0.9) | (1.3) | (2.3) | (0.8) | (0.2) | (0.3) | 12.6 | 0.5 | (0.2) | (2.4) | 0.6 | 1.0 | (4.7) | (8.4) | (27.3) | (7.9) | (1.5) | (2.4) | 3.4 | 3.2 |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0.6 | 1.2 | 0 | 0 | 2.5 | 0 | 2.4 | 0 | 0.1 | 0.5 | 0 | 1.0 | 0.1 | 1.5 | 0.9 | 0.3 | 0.4 | 1.1 | 0 | 1.0 | 1.3 | 0.8 | 1 | 0.9 | 0.7 | 0.2 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.3 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0.0 | 0.2 | 0 | 0 | 0.0 | 0.4 | 0.0 | 0.0 | 0 | 0.1 | 0.4 | 0.3 | 0.0 | 0 | 0 | 1.0 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0.2 | 1.3 | 1.3 | 0.9 | 0.9 | 1.1 | 1.1 | 0 | 0 | 0 | 0 | 1.1 | 0.1 | 0 | 0.3 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.3 | 0.1 | 0.6 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.3 | 0 | 0.2 | 0.0 | 0 | 0 | 0.1 | 0.1 | 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 |
| Profitability | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EBITDA | 19.7 | 22.9 | 26.1 | 24.8 | 22.2 | 26.6 | 26.2 | 24.8 | 21.0 | 25.0 | 24.3 | 20.6 | 17.9 | 22.0 | 22.4 | 21.6 | 17.6 | 21.9 | 17.4 | 16.8 | 17.9 | 15.3 | 15.5 | 13.7 | 15.0 | 14.1 | 16.4 | 11.8 | 15.1 | 9.6 | 14.0 | 5.5 | 9.0 | 0.9 | 1.5 | 8.1 | 9.2 | 8.8 | 8.8 | 9.6 | 8.7 | 8.1 | 7.2 | 6.7 | 6.0 | 5.8 | 5.2 | 5.5 | 5.0 | 4.8 | 4.5 | 5.9 | 8.7 | 2.8 | 2.4 | 1.2 | 1.4 | 1.7 | 1.7 | 2.1 | 1.6 | 1.6 | 1.6 | 1.0 | 1.5 | 1.3 | 1.1 | (0.6) | 0.7 | 0.6 | 0.4 | 0.1 | 0.2 | 0.2 | 0.3 | (0.3) | (0.2) | 0.0 | (0.5) | (1.1) | (0.7) | (1.2) | (1.5) | (8.0) | (0.2) | (0.3) | 12.6 | 0.5 | (0.2) | (1.9) | 0.6 | 1.0 | (4.4) | (8.0) | (10.3) | (7.6) | (1.2) | (2.1) | 8.7 | 3.5 |
| EBIT | 17.8 | 16.8 | 21.2 | 21.7 | 21.7 | 21.9 | 20.5 | 20.7 | 20.3 | 19.6 | 18.9 | 16.5 | 16.6 | 16.9 | 16.5 | 15.7 | 16.2 | 13.2 | 12.4 | 11.8 | 12.1 | 12.9 | 10.3 | 10.2 | 10.1 | 9.5 | 11.8 | 6.6 | 10.3 | 4.9 | 8.9 | 1.1 | 4.5 | (3.0) | (1.6) | 5.6 | 6.6 | 6.4 | 6.3 | 7.3 | 5.7 | 5.9 | 5.1 | 4.5 | 3.8 | 3.4 | 3.2 | 4.0 | 3.1 | 2.9 | 2.6 | 3.9 | 3.3 | 2.9 | 2.4 | 1.2 | 1.4 | 1.7 | 1.7 | 2.1 | 1.6 | 1.6 | 1.6 | 1.0 | 1.5 | 1.3 | 1.1 | (0.6) | 0.7 | 0.6 | 0.4 | 0.1 | 0.2 | 0.2 | 0.3 | (0.2) | (0.2) | 0.0 | (0.5) | (1.0) | (0.7) | (1.2) | (1.5) | 0.1 | (0.2) | (0.3) | 12.6 | 0.5 | (0.2) | (1.9) | 0.6 | 1.0 | (4.7) | (8.4) | (16.5) | (7.9) | (1.5) | (2.4) | 3.4 | 3.2 |
| Income Before Tax | 18.0 | 18.1 | 22.5 | 22.6 | 22.7 | 23.0 | 21.6 | 20.6 | 19.7 | 19.1 | 17.7 | 17.6 | 16.6 | 14.4 | 16.9 | 16.0 | 16.3 | 13.1 | 11.8 | 9.0 | 11.1 | 12.3 | 8.8 | 9.2 | 9.9 | 9.0 | 10.7 | 5.8 | 9.3 | 3.6 | 8.0 | 0.1 | 3.6 | (3.7) | (2.1) | 5.5 | 6.8 | 6.7 | 6.3 | 7.2 | 5.8 | 5.9 | 4.8 | 4.5 | 3.9 | 3.4 | 3.2 | 3.5 | 3.1 | 2.9 | 2.9 | 3.3 | 3.6 | 3.0 | 2.5 | 0 | 1.3 | 2.8 | 1.7 | 1.9 | 1.5 | 1.5 | 1.5 | 1.4 | 1.1 | 0.9 | 1.0 | (0.2) | 0.7 | (0.4) | 0 | 0.0 | 0.2 | (0.1) | (0.1) | (0.3) | (0.3) | (0.0) | (1.4) | (0.8) | (1.3) | (1.4) | (3.0) | (1.6) | (0.4) | (0.4) | 7.0 | 0.5 | (0.2) | 3.6 | 0.4 | 1.1 | (5.0) | (8.5) | (30.0) | (6.8) | (1.3) | (1.9) | 0.9 | 3.7 |
| Income Tax Expense | 3.6 | 3.7 | 4.5 | 4.7 | 4.3 | 4.4 | 4.1 | 3.6 | 3.7 | 3.6 | 3.3 | 4.3 | 2.9 | 2.5 | 2.9 | 2.4 | 2.9 | 2.7 | 1.9 | 0.6 | 1.5 | 3.0 | 1.9 | 2.3 | 2.3 | 2.2 | 2.3 | 1.9 | 1.7 | 1.5 | 1.7 | (3.3) | 0.7 | (0.1) | 0.2 | 1.4 | 1.5 | 1.5 | 1.5 | 1.2 | 1.1 | 1.2 | 0.5 | (0.1) | 0.1 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.0 | (0.2) | 0.5 | 0.1 | (0.2) | (0.2) | 0.1 | 0.0 | (0.1) | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | (0.2) | 0.3 | 0.1 | 1.6 | 1.4 | 0.5 | 0.9 | 0.6 | 0.8 | 0.4 | 0.7 | 0.6 | 2.2 | 0.7 | 0.4 | (1.4) | 0.9 | 0.8 | 0.6 | (2.0) | 0.4 | 0.2 | 1.0 | 0.3 | 0.8 | (0.3) | (0.5) | (1.1) | (0.3) | (0.3) | (0.3) | (5.3) | (0.3) |
| Net Income | 14.3 | 14.2 | 17.9 | 17.9 | 18.3 | 18.6 | 17.4 | 17.0 | 15.9 | 15.4 | 14.2 | 13.4 | 13.4 | 11.9 | 13.9 | 13.7 | 13.3 | 10.4 | 9.8 | 8.3 | 9.3 | 9.3 | 6.8 | 6.8 | 7.4 | 6.8 | 8.4 | 3.8 | 7.5 | 2.0 | 6.3 | 3.2 | 2.9 | (3.6) | (2.2) | 3.8 | 5.3 | 5.3 | 4.9 | 5.9 | 4.7 | 4.7 | 4.2 | 4.6 | 3.7 | 3.1 | 3.0 | 3.4 | 2.9 | 2.7 | 2.6 | 3.3 | 3.5 | 2.6 | 2.4 | 1.0 | 1.6 | 1.6 | 1.7 | 1.7 | 1.5 | 1.4 | 1.5 | 1.3 | 1.0 | 0.9 | 1.0 | 1.0 | 0.4 | (0.5) | (1.2) | (1.1) | (0.3) | (0.7) | (0.4) | (1.2) | (0.6) | (0.7) | (1.3) | (3.1) | (1.6) | (1.7) | (2.6) | (1.7) | (1.0) | (0.8) | (1.3) | 0.1 | (0.4) | (4.9) | 0.1 | 0.2 | (5.8) | (9.8) | (27.7) | (7.0) | (1.2) | (2.2) | 2.5 | 3.9 |
| Per Share Data | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | 0.26 | 0.25 | 0.32 | 0.32 | 0.33 | 0.33 | 0.31 | 0.30 | 0.29 | 0.28 | 0.26 | 0.24 | 0.24 | 0.22 | 0.25 | 0.25 | 0.24 | 0.19 | 0.18 | 0.15 | 0.18 | 0.18 | 0.14 | 0.14 | 0.15 | 0.14 | 0.17 | 0.08 | 0.15 | 0.04 | 0.06 | 0.06 | 0.06 | -0.07 | -0.04 | 0.08 | 0.11 | 0.11 | 0.10 | 0.12 | 0.10 | 0.10 | 0.10 | 0.10 | 0.08 | 0.07 | 0.07 | 0.08 | 0.07 | 0.07 | 0.07 | 0.08 | 0.09 | 0.06 | 0.06 | 0.03 | 0.05 | 0.07 | 0.08 | 0.08 | 0.07 | 0.06 | 0.07 | 0.06 | 0.05 | 0.04 | 0.05 | 0.05 | 0.02 | -0.02 | -0.06 | -0.05 | -0.01 | -0.05 | -0.03 | -0.08 | -0.05 | -0.05 | -0.11 | -0.25 | -0.13 | -0.15 | -0.23 | -0.15 | -0.08 | -0.07 | -0.13 | 0.01 | -0.04 | -2.27 | 0.09 | 0.12 | -5.96 | -10.63 | -30.44 | -7.64 | -1.33 | -2.54 | 2.82 | 4.50 |
| EPS (Diluted) | 0.25 | 0.25 | 0.32 | 0.32 | 0.33 | 0.33 | 0.31 | 0.30 | 0.28 | 0.28 | 0.26 | 0.24 | 0.24 | 0.21 | 0.25 | 0.25 | 0.24 | 0.19 | 0.18 | 0.15 | 0.18 | 0.18 | 0.13 | 0.13 | 0.15 | 0.14 | 0.17 | 0.07 | 0.15 | 0.04 | 0.06 | 0.06 | 0.06 | -0.07 | -0.04 | 0.08 | 0.11 | 0.11 | 0.10 | 0.12 | 0.09 | 0.10 | 0.10 | 0.10 | 0.08 | 0.07 | 0.06 | 0.08 | 0.07 | 0.06 | 0.06 | 0.08 | 0.08 | 0.06 | 0.06 | 0.03 | 0.05 | 0.07 | 0.07 | 0.08 | 0.07 | 0.06 | 0.07 | 0.06 | 0.05 | 0.04 | 0.05 | 0.05 | 0.02 | -0.02 | -0.06 | -0.05 | -0.01 | -0.05 | -0.03 | -0.08 | -0.05 | -0.05 | -0.11 | -0.25 | -0.13 | -0.15 | -0.23 | -0.15 | -0.08 | -0.07 | -0.12 | 0.01 | -0.04 | -2.27 | 0.07 | 0.03 | -1.05 | -1.77 | -5.01 | -1.26 | -0.22 | -0.40 | 0.45 | 0.71 |
| Shares Outstanding | 57.2 | 55.9 | 55.9 | 55.9 | 55.9 | 55.8 | 55.7 | 55.7 | 55.4 | 55.2 | 55.2 | 55.1 | 55.1 | 55.1 | 55.1 | 54.9 | 54.8 | 54.8 | 54.7 | 53.7 | 50.6 | 50.3 | 50.2 | 50.1 | 50.0 | 50.0 | 50.0 | 49.9 | 49.8 | 49.8 | 49.8 | 49.3 | 49.2 | 49.1 | 49.0 | 49.0 | 49.0 | 48.9 | 48.8 | 48.8 | 48.1 | 47.9 | 47.7 | 47.7 | 47.6 | 47.2 | 46.4 | 42.9 | 39.3 | 39.1 | 38.8 | 39.7 | 40.3 | 40.1 | 39.7 | 39.7 | 29.9 | 22.1 | 21.6 | 20.7 | 22.1 | 21.9 | 21.6 | 21.5 | 21.6 | 21.6 | 21.6 | 21.6 | 21.5 | 21.5 | 21.6 | 21.6 | 20.9 | 15.5 | 14.9 | 14.9 | 13.7 | 12.5 | 12.5 | 12.5 | 12.5 | 11.5 | 11.4 | 11.4 | 11.4 | 11.4 | 10.3 | 10.3 | 10.7 | 2.1 | 1.5 | 1.4 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 |
| Metric | 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 | 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 | 1997 Q1 | 1996 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 82.2 | 64.5 | 143.4 | 163.7 | 146.2 | 122.6 | 116.7 | 126.7 | 97.1 | 89.4 | 116.7 | 160.3 | 146.9 | 141.1 | 171.3 | 190.2 | 144.7 | 155.8 | 142.2 | 152.6 | 131.7 | 128.0 | 79.6 | 66.3 | 73.1 | 77.3 | 63.4 | 64.6 | 64.1 | 59.2 | 61.7 | 71.5 | 80.5 | 46.4 | 35.1 | 60.9 | 56.2 | 60.3 | 58.7 | 54.4 | 10.4 | 14.2 | 11.2 | 10.4 | 7.8 | 16.6 | 12.5 | 21.7 | 31.8 | 20.3 | 21.4 | 22.0 | 16.7 | 16.6 | 12.4 | 14.5 | 17.0 | 15.9 | 17.9 | 9.4 | 8.7 | 12.4 | 16.2 | 19.1 | 20.2 | 16.9 | 15.8 | 10 | 10.3 | 11 | 9.2 | 10.4 | 6.9 |
| Short-Term Investments | 0 | 10 | 62.5 | 52.5 | 39.8 | 63.8 | 79.2 | 75.4 | 75.4 | 90 | 65 | 20 | 20 | 35 | 35 | 20 | 40 | 20 | 30 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.2 | 25.1 | 27.7 | 23.3 | 8.8 | 0 | 0 | 0 | 0 | 0 | 0.0 | 9.9 | 6.3 | 1.0 | 4.3 | 6.1 | 1.7 | 0.0 | 0.0 | 2.6 | 2.6 | 2.9 | 7.3 | 8.1 | 8.1 | 8.1 | 13.2 | 13.1 | 13.1 | 12.8 | 13 | 13 | 12.9 | 12.8 | 12.4 | 13.2 | 13.1 | 13.7 |
| Net Receivables | 138.2 | 165.3 | 121.5 | 99.6 | 109.7 | 102.1 | 103.7 | 90.3 | 98.8 | 89.3 | 94.8 | 93.4 | 90.0 | 81.4 | 82.5 | 76.3 | 76.0 | 70.2 | 74.8 | 65.4 | 63.8 | 63.0 | 60.0 | 58.0 | 57.2 | 58.8 | 64.2 | 59.2 | 63.2 | 55.3 | 53.3 | 53.2 | 54.5 | 50.0 | 52.8 | 34.7 | 30.3 | 37.5 | 42.8 | 35.2 | 6.9 | 6.1 | 5.1 | 7.5 | 7.5 | 10.2 | 8.5 | 10.3 | 11.4 | 8.7 | 7.3 | 12.7 | 16.4 | 18.0 | 22.4 | 26.5 | 35.1 | 33.6 | 33.2 | 39.7 | 31.9 | 38.1 | 30.4 | 26.2 | 20.5 | 17.2 | 16.6 | 18.9 | 16 | 13.2 | 12.5 | 12.2 | 13.2 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (13.8) | 0 | 0 | 0 | 0 | 0 | (9.0) | 0 | 0 | (7.6) | 0 | 0 | 0 | 0 | 0 | (7.5) | (6.3) | (9.8) | (8.6) | 0 | 0 | (8.6) | 0 | 0 | 0 | 0 | 0 | 2.6 | 0.4 | 0 | 0 | 0 | 0 | 2.5 | 0 | 0 | 2.2 | 0 | 0 | 0 | 0 | 2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 31.4 | 0 | 0 | 19.4 | 25.8 | 20.3 | 19.7 | 22.5 | 19.1 | 14.5 | 11.6 | 11.6 | 12.2 | 12.4 | 14.4 | 27.7 | 14.7 | 15.8 | 16.5 | 19.4 | 10.4 | 18.1 | 8.1 | 22.9 | 15.1 | 7.6 | 8.0 | 6.2 | 7.6 | 7.7 | 15.1 | 12.6 | 19.7 | 17.2 | 8.0 | 6.4 | 17.2 | 0 | 0 | 0 | 2.7 | 2.7 | (0.8) | 2.8 | 2.4 | 1.9 | 6.0 | 5.9 | (0.7) | 7.2 | 6.9 | 0.0 | 8.0 | 8.2 | 7.5 | 7.7 | (0.3) | 9.1 | 7.2 | 0 | 7.1 | 0 | 0.1 | 0 | 0.1 | 1.3 | 1.6 | 1.6 | 1.3 | 0.9 | 1.1 | 0.9 | (0.1) |
| Total Current Assets | 251.8 | 239.8 | 327.4 | 335.1 | 321.4 | 308.8 | 319.4 | 314.9 | 290.4 | 283.3 | 288.1 | 285.3 | 269.1 | 270.0 | 303.1 | 300.3 | 275.4 | 261.9 | 263.4 | 267.4 | 205.9 | 200.0 | 147.6 | 147.2 | 137.9 | 143.7 | 135.6 | 130.0 | 134.9 | 122.2 | 122.6 | 131.0 | 144.9 | 105.1 | 96.0 | 120.2 | 120.3 | 125.4 | 124.8 | 98.3 | 20.0 | 23.1 | 19.3 | 21.0 | 17.7 | 28.8 | 36.9 | 44.2 | 47.6 | 40.5 | 41.8 | 39.9 | 41.1 | 42.8 | 44.9 | 51.3 | 59.3 | 65.9 | 66.4 | 57.1 | 55.9 | 63.7 | 59.8 | 58.4 | 53.6 | 48.4 | 47 | 43.4 | 40.4 | 37.5 | 36 | 36.6 | 33.7 |
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 31.5 | 34.0 | 31.0 | 31.4 | 31.9 | 32.6 | 33.5 | 36.2 | 34.8 | 36.7 | 39.1 | 45.7 | 46.7 | 50.0 | 55.1 | 58.1 | 63.8 | 65.4 | 68.3 | 71.4 | 66.0 | 66.7 | 62.5 | 66.1 | 68.2 | 63.4 | 40.9 | 8.5 | 9.0 | 9.2 | 10.2 | 10.7 | 9.3 | 10.4 | 10.9 | 9.8 | 10.2 | 7.6 | 6.6 | 5.7 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 1.3 | 2.7 | 2.8 | 3.1 | 3.3 | 3.2 | 3.4 | 3.5 | 4.6 | 5.0 | 5.8 | 6.7 | 5.8 | 5.4 | 5.5 | 5.2 | 5.1 | 5.3 | 5.2 | 5.1 | 4.8 | 4.8 | 4.6 | 4.4 | 4.5 | 4.4 | 4.5 | 4.8 |
| Goodwill | 0 | 0 | 0 | 251.5 | 0 | 0 | 0 | 256.3 | 0 | 0 | 0 | 252.2 | 0 | 0 | 0 | 261.1 | 0 | 0 | 0 | 264.3 | 0 | 186.1 | 0 | 170.7 | 0 | 0 | 0 | 166.1 | 0 | 0 | 0 | 158.6 | 0 | 0 | 0 | 73.6 | 75.4 | 70.6 | 71.6 | 70.0 | 0 | 0 | 8.6 | 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 |
| Intangible Assets | 430.9 | 439.2 | 329.8 | 50.9 | 310.5 | 307.2 | 311.2 | 61.0 | 305.2 | 312.5 | 316.9 | 67.4 | 315.5 | 322.8 | 336.6 | 82.1 | 345.9 | 352.2 | 352.1 | 99.3 | 266.7 | 62.6 | 246.7 | 58.0 | 230.9 | 230.1 | 231.2 | 65.3 | 236.0 | 235.7 | 242.1 | 65.2 | 220.0 | 224.6 | 225.8 | 28.4 | 29.6 | 26.8 | 27.7 | 27.5 | 0 | 0 | 13.5 | 0 | 0 | 0 | 0 | 0 | 8.6 | 0 | 0 | 8.6 | 0 | 0 | 0 | 0 | 9.2 | 0 | 0 | 9.4 | 10.1 | 10.7 | 10.5 | 0 | 3.1 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0.5 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.0 | 0 | 0 | 0 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | 0 | 0 | 0 | 1.9 | 0 | 0 | 0 | 17.2 | 15.3 | 12.1 | 16.5 | 30.9 | 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 |
| Other Non-Current Assets | 29.6 | 26.7 | 25.8 | 9.6 | 19.4 | 18.9 | 19.7 | 6.1 | 19.8 | 20.6 | 19.3 | 6.3 | 10.9 | 12.6 | 13.0 | 10.1 | 14.7 | 15.0 | 12.7 | 10.0 | 11.5 | 11.9 | 11.5 | 7.6 | 10.5 | 9.8 | 10.1 | 4.3 | 8.8 | 8.1 | 9.1 | 1.3 | 8.4 | 7.7 | 8.3 | 6.4 | 4.9 | 5.2 | 4.7 | 7.0 | 29.8 | 25.6 | 1.6 | 25.9 | 25.1 | 28.6 | 27.8 | 26.4 | 17.4 | 22.6 | 21.8 | 13.2 | 21.9 | 24.2 | 24.4 | 25.2 | 17.2 | 29.1 | 29.9 | 14.3 | 14.0 | 12.6 | 12.6 | 14.5 | 11.5 | 15.1 | 13 | 13.1 | 12.4 | 12.6 | 12.1 | 12 | 11.2 |
| Total Non-Current Assets | 491.9 | 499.8 | 386.6 | 356.6 | 361.9 | 358.7 | 364.4 | 374.7 | 359.8 | 369.8 | 375.2 | 383.0 | 373.0 | 385.4 | 404.7 | 414.6 | 424.5 | 432.6 | 433.1 | 446.8 | 344.2 | 327.3 | 320.7 | 305.2 | 309.6 | 303.3 | 282.2 | 248.9 | 253.8 | 253.0 | 261.3 | 240.3 | 237.6 | 242.7 | 245.1 | 137.7 | 139.5 | 126.9 | 132.3 | 143.9 | 30.7 | 26.5 | 26.5 | 26.9 | 26.0 | 29.8 | 30.5 | 29.2 | 29.1 | 25.9 | 25.0 | 25.3 | 25.3 | 28.8 | 29.4 | 31.0 | 33.1 | 34.9 | 35.3 | 29.2 | 29.3 | 28.4 | 28.4 | 19.7 | 19.7 | 19.9 | 17.8 | 17.7 | 17.2 | 17.1 | 16.5 | 16.5 | 16.5 |
| Total Assets | 743.7 | 739.6 | 714.0 | 691.7 | 683.3 | 667.5 | 683.8 | 689.6 | 650.2 | 653.0 | 663.3 | 668.3 | 642.2 | 655.4 | 707.9 | 715.0 | 699.9 | 694.5 | 696.6 | 714.2 | 550.1 | 527.3 | 468.3 | 452.4 | 447.6 | 447.0 | 417.8 | 378.9 | 388.7 | 375.2 | 383.9 | 371.3 | 382.5 | 347.7 | 341.1 | 257.9 | 259.8 | 252.3 | 257.0 | 242.3 | 50.7 | 49.5 | 45.8 | 47.9 | 43.7 | 58.6 | 67.5 | 73.4 | 76.7 | 66.4 | 66.8 | 65.2 | 66.5 | 71.6 | 74.4 | 82.4 | 92.4 | 100.8 | 101.8 | 86.3 | 85.1 | 92.1 | 88.2 | 78.1 | 73.3 | 68.3 | 64.8 | 61.1 | 57.6 | 54.6 | 52.5 | 53.1 | 50.2 |
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 13.2 | 11.6 | 8.5 | 8.4 | 8.2 | 11.3 | 9.8 | 6.3 | 8.5 | 8.5 | 2.5 | 9.4 | 11.8 | 11.8 | 5.3 | 5.0 | 9.0 | 6.8 | 6.1 | 5.4 | 5.3 | 5.7 | 5.7 | 5.1 | 5.5 | 6.5 | 5.8 | 6.1 | 10.0 | 3.7 | 5.7 | 7.0 | 6.8 | 7.6 | 7.1 | 6.6 | 7.3 | 7.4 | 5.6 | 4.7 | 1.2 | 1.3 | 1.2 | 1.0 | 1.3 | 1.1 | 2.4 | 1.8 | 2.6 | 2.9 | 2.6 | 2.6 | 3.1 | 3.2 | 3.7 | 5.9 | 6.1 | 4.1 | 2.9 | 3.7 | 3.5 | 3.6 | 4.4 | 3.4 | 3.1 | 2.2 | 2.6 | 2.4 | 2.4 | 2.5 | 3.1 | 9.6 | 3.2 |
| Short-Term Debt | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 26.7 | 19.8 | 19.8 | 28.9 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 29.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 0 | 0 | 8 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.8 | 4.7 | 9.7 | 19.0 | 0 | 9.6 | 13.1 | 14.0 | 9.5 | 14.7 | 15.2 | 14.2 | 14.9 | 17.0 | 15.9 | 11.2 | 8.9 | 3.7 | 16 | 13 | 14.7 | 14 | 6.4 | 8 | 7.7 | 7.9 | 7.9 | 9.1 | 9.7 | 8.2 |
| Deferred Revenue | 0 | 44.7 | 42.1 | 37.5 | 0 | 31.9 | 0 | 38.5 | 31.1 | 0 | 0 | 30.7 | 0 | 0 | 0 | 39.6 | 0 | 0 | 0 | 34.5 | 0 | 25.1 | 0 | 21.0 | 22.7 | 22.8 | 22.3 | 18.1 | 18.3 | 22.8 | 20.2 | 16.5 | 20.8 | 24.3 | 18.7 | 9.1 | 12.8 | 14.4 | 13.4 | 10.3 | 7.0 | 8.4 | 7.0 | 6.9 | 5.2 | 5.6 | 4.3 | 0 | 3.3 | 3.9 | 3.1 | 3.7 | 5.3 | 3.0 | 4.0 | 3.2 | 3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 35.0 | 0 | 0 | 3.3 | 32.8 | 0 | 40.6 | 1.3 | 73.3 | 36.3 | 38.9 | 34.7 | 32.1 | 35.6 | 45.3 | 0 | 33.6 | 42.6 | 41.5 | 0 | 26.4 | 0 | 22.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.2 | 0 | 0 | 0 | 0 | 0 | 0 | 9.8 | 0 | 0 | 0 | 0 | 0 | 0 | 8.8 | 8.3 | 33.2 | 1.6 | 13.4 | 14.3 | 2.9 | 15.9 | 20.4 | 20.9 | 21.7 | 25.1 | 19.2 | 17.3 | 16.2 | 18.4 | 16.6 | 19.2 | 15 | 15.5 | 14.8 | 12.2 | 11.3 | 9.4 | 9.5 | 9.2 | 2.2 | 12.7 |
| Total Current Liabilities | 166.0 | 174.7 | 194.9 | 149.6 | 147.3 | 142.8 | 173.8 | 149.1 | 139.6 | 140.6 | 149.0 | 146.0 | 143.3 | 148.8 | 158.1 | 151.7 | 151.4 | 153.9 | 146.8 | 144.8 | 128.6 | 124.1 | 129.2 | 104.9 | 101.1 | 96.7 | 93.7 | 81.1 | 95.6 | 79.7 | 83.9 | 69.8 | 71.3 | 88.2 | 77.9 | 47.7 | 51.9 | 52.6 | 61.3 | 47.0 | 19.4 | 20.1 | 18.4 | 22.9 | 20.8 | 25.2 | 34.1 | 35 | 26.5 | 33.3 | 34.0 | 30.3 | 39 | 41.9 | 42.9 | 45.7 | 51.4 | 39.2 | 31.5 | 28.7 | 25.5 | 36.2 | 36.6 | 33.1 | 32.6 | 23.4 | 22.8 | 21.4 | 19.7 | 19.9 | 21.4 | 21.5 | 24.1 |
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 0 | 0 | 0 | 19.8 | 19.8 | 19.8 | 19.8 | 39.5 | 39.5 | 39.5 | 39.5 | 59.3 | 59.3 | 59.2 | 59.2 | 79.0 | 79.0 | 78.9 | 78.9 | 98.7 | 98.7 | 98.4 | 49.0 | 58.9 | 58.8 | 58.8 | 58.7 | 68.6 | 68.5 | 68.5 | 68.4 | 78.3 | 78.2 | 30 | 32 | 0 | 0 | 0 | 0 | 0 | 1.3 | 1.2 | 0.0 | 1.3 | 1.2 | 11.0 | 19.8 | 23.4 | 23.6 | 7.7 | 7.7 | 7.6 | 6.4 | 7.7 | 7.7 | 7.5 | 7.4 | 15.7 | 16.0 | 8.0 | 8.2 | 8.3 | 8.3 | 7.6 | 7.3 | 15.5 | 15.7 | 15.9 | 16.1 | 16.1 | 16.4 | 16.8 | 17 |
| Deferred Tax Liabilities | 0 | 13.7 | 9.8 | 6.9 | 0 | 8.5 | 0 | 10.8 | 10.7 | 0 | 0 | 11.4 | 0 | 0 | 0 | 15.4 | 0 | 0 | 0 | 16.0 | 0 | 7.2 | 0 | 5.1 | 9.0 | 9.7 | 10.7 | 11.7 | 10.9 | 9.3 | 10.9 | 9.2 | 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 |
| Other Non-Current Liabilities | 33.1 | 20.8 | 18.8 | 18.1 | 27.4 | 18.9 | 28.0 | 19.1 | 19.5 | 32.2 | 32.2 | 20.4 | 33.1 | 33.0 | 35.8 | 12.1 | 35.7 | 36.4 | 37.3 | 12.1 | 24.5 | 8.3 | 21.4 | 14.7 | 14.3 | 13.7 | 13.2 | 15.0 | 13.2 | 8.2 | 7.8 | 15.1 | 29.8 | 29.6 | 32.7 | 15.7 | 13.4 | 13.8 | 13.7 | 13.5 | 0 | 0 | 1.0 | 0 | 0 | 0 | 0 | 0.1 | 12.5 | 11.3 | 11.3 | 11.2 | 10.8 | 10.4 | 10.4 | 10.4 | 14.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 1.2 | 1.6 | 1.7 | 1.7 | 1.8 | 2 | 2.1 | 1.9 |
| Total Non-Current Liabilities | 50.5 | 52.8 | 44.7 | 62.5 | 64.7 | 65.0 | 66.5 | 90.6 | 90.8 | 93.7 | 96.4 | 119.4 | 121.7 | 123.9 | 132.0 | 154.6 | 157.6 | 158.9 | 162.7 | 185.7 | 168.1 | 166.1 | 111.3 | 122.0 | 129.8 | 130.2 | 112.3 | 95.3 | 92.7 | 92.4 | 94.2 | 100.6 | 108.1 | 59.6 | 64.7 | 15.7 | 13.8 | 13.8 | 13.7 | 13.5 | 1.3 | 1.2 | 1.0 | 1.3 | 1.2 | 11.0 | 19.8 | 23.5 | 36.2 | 19.1 | 18.9 | 18.9 | 17.2 | 18.1 | 18.1 | 17.9 | 22.1 | 15.7 | 16.0 | 8.0 | 8.2 | 8.3 | 8.3 | 7.6 | 7.6 | 16.7 | 17.3 | 17.6 | 17.8 | 17.9 | 18.4 | 18.9 | 18.9 |
| Total Liabilities | 216.5 | 227.5 | 239.6 | 212.1 | 212.0 | 207.8 | 240.3 | 239.7 | 230.4 | 234.3 | 245.3 | 265.4 | 264.9 | 272.7 | 290.0 | 306.3 | 309.0 | 312.8 | 309.5 | 330.5 | 296.7 | 290.2 | 240.5 | 226.9 | 230.9 | 226.9 | 206.0 | 176.4 | 188.3 | 172.1 | 178.1 | 170.4 | 179.4 | 147.8 | 142.6 | 63.5 | 65.7 | 66.4 | 75.1 | 60.5 | 20.8 | 21.3 | 19.4 | 24.2 | 22.0 | 36.1 | 53.9 | 58.5 | 62.7 | 52.4 | 52.9 | 49.2 | 56.2 | 60.0 | 61.0 | 63.6 | 73.5 | 54.9 | 47.5 | 36.7 | 33.7 | 44.5 | 44.9 | 40.7 | 40.2 | 40.1 | 40.1 | 39 | 37.5 | 37.8 | 39.8 | 40.4 | 43 |
| Stockholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | 513.5 | 0 | 0 | 0.8 | 471.3 | 459.7 | 443.5 | 0.8 | 0 | 418.7 | 417.9 | 0.8 | 377.2 | 382.7 | 417.8 | 0.8 | 390.8 | 381.2 | 386.5 | 0.8 | 252.9 | 0.7 | 227.9 | 0.7 | 216.7 | 220.1 | 211.8 | 0.7 | 200.5 | 203.2 | 205.8 | 0.7 | 203.1 | 199.9 | 198.5 | 0.7 | 194.1 | 185.9 | 182.0 | 0.7 | 0 | 0 | 0.3 | 0 | 0 | 0 | 13.6 | 0 | 23.8 | 0 | 0 | 23.8 | 0 | 0 | 0 | 0 | 9.4 | 0 | 0 | 0 | 8.7 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 7.5 | 0 | 0 | 0 | 4.6 |
| Retained Earnings | 0 | 0 | 0 | 160.2 | 0 | 0 | 0 | 119.9 | 0 | 0 | 0 | 85.6 | 0 | 0 | 0 | 71.6 | 0 | 0 | 0 | 44.6 | 0 | 27.0 | 0 | 17.9 | 0 | 0 | 0 | 2.7 | 0 | 0 | 0 | (12.9) | 0 | 0 | 0 | (13.3) | 0 | 0 | 0 | (32.6) | 0 | 0 | (102.5) | 0 | 0 | 0 | 0 | 0 | (85.5) | 0 | 0 | (83.3) | (78.4) | 0 | (75.8) | (69.9) | (60.2) | 0 | (25.4) | (24.3) | (22.0) | (33.3) | 0 | 0 | (34.6) | 0 | 0 | 0 | (43.9) | 0 | 0 | 0 | (47.1) |
| Accumulated Other Comprehensive Income | 0 | 0 | 0 | (26.9) | 0 | 0 | 0 | (17.3) | 0 | 0 | 0 | (21.1) | 0 | 0 | 0 | 2.8 | 0 | 0 | 0 | 11.0 | 0 | (3.7) | 0 | (2.4) | 0 | 0 | 0 | (7.8) | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | (11.2) | 0 | 0 | 0 | (11.7) | 0 | 0 | (1.6) | 0 | 0 | 22.5 | (13.4) | 30 | (4.1) | 14.1 | 13.9 | (4.8) | 88.7 | 11.6 | 89.2 | 88.7 | 0.2 | 45.9 | 79.7 | 73.9 | (2.5) | 80.9 | (6.7) | (6.7) | (1.4) | (5.9) | (5.9) | (5.9) | (1) | 0 | (5.6) | (5.6) | (0.7) |
| Total Stockholders' Equity | 513.5 | 498.3 | 460.6 | 479.6 | 471.3 | 459.7 | 443.5 | 447.3 | 419.7 | 418.7 | 417.9 | 400.5 | 377.2 | 382.7 | 417.8 | 406.5 | 390.8 | 381.2 | 386.5 | 381.7 | 252.9 | 235.3 | 227.9 | 223.8 | 216.7 | 220.1 | 211.8 | 202.5 | 199.6 | 202.4 | 205.0 | 200.9 | 202.3 | 199.2 | 197.7 | 194.4 | 193.3 | 185.1 | 181.1 | 181.8 | 30.0 | 28.2 | 26.3 | 23.7 | 21.7 | 22.5 | 13.6 | 15 | 13.9 | 14.1 | 13.9 | 15.9 | 10.3 | 11.6 | 13.4 | 18.8 | 18.9 | 45.9 | 54.3 | 49.6 | 51.4 | 47.6 | 43.3 | 37.4 | 33.1 | 28.2 | 24.7 | 22.1 | 20.1 | 16.8 | 12.7 | 12.7 | 7.2 |
| Total Liabilities & Equity | 743.7 | 739.6 | 714.0 | 691.7 | 683.3 | 667.5 | 683.8 | 689.6 | 650.2 | 653.0 | 663.3 | 668.3 | 642.2 | 655.4 | 707.9 | 715.0 | 699.9 | 694.5 | 696.6 | 714.2 | 550.1 | 527.3 | 468.3 | 452.4 | 447.6 | 447.0 | 417.8 | 378.9 | 388.7 | 375.2 | 383.9 | 371.3 | 382.5 | 347.7 | 341.1 | 257.9 | 259.8 | 252.3 | 257.0 | 242.3 | 50.7 | 49.5 | 45.8 | 47.9 | 43.7 | 58.6 | 67.5 | 73.5 | 76.7 | 66.4 | 66.8 | 65.2 | 66.5 | 71.6 | 74.4 | 82.4 | 92.4 | 100.8 | 101.8 | 86.3 | 85.1 | 92.1 | 88.2 | 78.1 | 73.3 | 68.3 | 64.8 | 61.1 | 57.6 | 54.6 | 52.5 | 53.1 | 50.2 |
| Debt Metrics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 43.5 | 45.4 | 43.2 | 63.7 | 63.0 | 63.1 | 64.4 | 87.0 | 87.2 | 88.8 | 90.9 | 116.6 | 117.5 | 120.5 | 126.5 | 148.4 | 152.7 | 154.1 | 156.0 | 177.2 | 173.0 | 171.6 | 127.7 | 120.5 | 124.5 | 124.9 | 103.1 | 78.5 | 78.4 | 78.4 | 78.3 | 78.3 | 78.2 | 38 | 40 | 14.8 | 13.4 | 13.4 | 13.3 | 13.1 | 1.3 | 1.2 | 0.0 | 6.1 | 5.9 | 20.7 | 38.8 | 44.1 | 33.3 | 20.8 | 21.6 | 17.2 | 21.0 | 22.9 | 21.9 | 22.3 | 24.4 | 31.6 | 27.2 | 16.9 | 11.8 | 24.3 | 21.3 | 22.3 | 21.3 | 21.9 | 23.7 | 23.6 | 24 | 24 | 25.5 | 26.5 | 25.2 |
| Net Debt | (38.7) | (19.2) | (100.2) | (99.9) | (83.2) | (59.6) | (52.3) | (39.7) | (9.8) | (0.6) | (25.8) | (43.7) | (29.4) | (20.6) | (44.8) | (41.9) | 8.0 | (1.7) | 13.8 | 24.6 | 41.3 | 43.6 | 48.2 | 54.2 | 51.4 | 47.6 | 39.7 | 13.8 | 14.3 | 19.2 | 16.6 | 6.8 | (2.3) | (8.4) | 4.9 | (46.1) | (42.8) | (46.9) | (45.4) | (41.3) | (9.1) | (13.0) | (11.2) | (4.3) | (1.9) | 4.0 | 26.3 | 22.4 | 1.5 | 0.6 | 0.2 | (4.8) | 4.3 | 6.3 | 9.5 | 7.8 | 7.4 | 15.7 | 9.3 | 7.5 | 2.9 | 11.9 | 5.1 | 3.2 | 1.1 | 5 | 7.9 | 13.6 | 13.7 | 13 | 16.3 | 16.1 | 18.3 |
| Metric | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 14.3 | 14.4 | 18.0 | 17.9 | 18.3 | 18.6 | 17.5 | 17.0 | 15.9 | 15.5 | 14.4 | 13.3 | 13.7 | 11.9 | 14.0 | 13.6 | 13.4 | 10.4 | 9.8 | 8.4 | 9.5 | 9.3 | 6.8 | 6.9 | 7.5 | 6.9 | 5.2 | 3.8 | 5.2 | 2.1 | 2.8 | 3.5 | 2.9 | (3.6) | (2.2) | 4.1 | 5.4 | 5.3 | 4.9 | 6.0 |
| Depreciation & Amortization | 6.8 | 6.1 | 4.9 | 4.6 | 5.1 | 4.7 | 5.7 | 5.7 | 3.6 | 5.3 | 5.4 | 5.6 | 5.7 | 3.7 | 5.9 | 7.9 | 7.0 | 6.9 | 5.0 | 7.0 | 5.8 | 5.4 | 5.2 | 5.0 | 4.9 | 4.7 | 4.6 | 5.2 | 4.8 | 4.7 | 5.2 | 4.3 | 4.5 | 3.9 | 3.2 | 2.5 | 2.6 | 2.4 | 2.5 | 2.3 |
| Stock-Based Compensation | 0.9 | 0.8 | 0.8 | 0.7 | 0.6 | 0.8 | 0.8 | 0.7 | 0 | 1.1 | 0.9 | 0.6 | 1.1 | 0 | 0.9 | 1.2 | 0.7 | 1.5 | 0 | 1.2 | 1.4 | 0 | 0 | 0.3 | 0.4 | 0.3 | 0.5 | 0.5 | 0.4 | 0.5 | 0.6 | 0.7 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 |
| Change in Working Capital | (2.4) | (19.5) | 1.6 | 18.9 | (11.0) | (7.3) | (5.4) | 15.2 | (17.5) | (7.4) | 1.5 | (5.1) | (16.1) | (11.3) | (2.5) | 3.2 | (6.3) | 7.9 | (6.4) | 4.0 | 0.0 | (0.9) | (5.8) | 9.1 | 5.8 | 3.8 | (2.6) | 2.2 | (4.0) | (6.7) | 0.2 | (5.2) | (9.7) | 13.6 | (9.2) | (5.0) | (3.4) | 6.7 | (3.3) | 3.2 |
| Other Non-Cash Items | (9.0) | 0.0 | 0.0 | 0.0 | 0.0 | (8.3) | 0.0 | 0.1 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | 0.0 | 1.5 | (0.1) | 0.1 | 3.3 | 0.4 | 0.0 | 0.8 | 0.7 | 0.0 | 0.0 | 0.0 | 2.9 | 10.5 | (2.3) | 0.1 | (3.5) | 0.3 | (0.1) | (0.1) | 0.5 | 0.2 | (0.1) | (0.2) | (0.1) | (0.0) |
| Operating Cash Flow | 10.6 | 1.9 | 25.4 | 42.1 | 13.1 | 8.5 | 18.5 | 38.6 | 3.3 | 14.6 | 22.2 | 14.4 | 4.4 | 6.1 | 18.3 | 27.4 | 14.6 | 26.8 | 11.8 | 21.0 | 16.7 | 14.7 | 5.8 | 21.4 | 18.7 | 15.5 | 10.6 | 11.9 | 6.4 | 0.7 | 8.8 | 3.4 | (1.9) | 14.4 | (7.3) | 2 | 4.9 | 14.7 | 4.5 | 11.8 |
| Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (0.5) | (2.8) | (2.3) | (2.3) | (3.0) | (0.7) | (2.2) | (2.0) | (0.7) | (2.5) | (2.5) | (1.9) | (2.6) | (0.8) | (2.2) | (3.2) | (3.1) | (3.0) | (0.8) | (5.1) | (2.5) | (0.4) | (0.6) | (3.6) | (8.8) | (2.6) | (2.0) | (1.6) | (2.1) | (1.7) | (1.7) | (2.2) | (2.0) | (2.4) | (1.6) | (2.0) | (3.4) | (2.6) | (2.2) | (2.2) |
| Acquisitions | (0.5) | (89.9) | (16.3) | 0 | 0 | (0.4) | 0 | (8.1) | 0.0 | 0.0 | 0 | 0.0 | 0 | (3.4) | 0 | 0 | 0 | 0.8 | 0.2 | (73.7) | (12.9) | (0.4) | (22.1) | 0.0 | (1.6) | 0 | 0 | (0.6) | 0 | 0 | (17.9) | (2.7) | (2.7) | (0.8) | (94.1) | 0.5 | (4.9) | 0 | 0 | (1.6) |
| Purchases of Investments | 0 | 10.1 | (10.1) | 0 | 0 | 0 | (3.3) | 0 | 15.2 | (25.0) | (45.0) | 0 | 15.0 | 0.2 | (15.0) | 10.0 | 0 | 0 | 0 | (30.0) | 0 | 0.3 | (0.7) | (22.9) | 0 | (0.0) | (1.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | (3.4) | (3.2) | 0 | 0 | (0.5) |
| Sales/Maturities of Investments | 0 | 42.6 | 0 | 125.8 | 0 | 0 | 0 | 0 | 0 | (0.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.4 | 8.5 | 2.7 | 0 | 0 | 0.5 |
| Other Investing Activities | 8.3 | (2.0) | (1.9) | (140.1) | 22.4 | 13.6 | (1.7) | (1.7) | 0 | 0.0 | (1.8) | (1.3) | (1.5) | 0 | (1.7) | 7.6 | (22.0) | 8.9 | 0 | (4.4) | (1.5) | 0 | 0 | (22.9) | 0 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (1.1) | 1.4 | 0.0 | 0.2 | 0.1 | 2.1 |
| Investing Cash Flow | 7.3 | (40.2) | (28.7) | (14.9) | 21.3 | 12.6 | (5.5) | (10.1) | 13.1 | (27.5) | (47.5) | (1.7) | 12.5 | (5.5) | (17.2) | 16.8 | (23.0) | 8.6 | (2.3) | (108.8) | (15.4) | (1.7) | (24.7) | (26.5) | (10.4) | (1.8) | (3.1) | (2.2) | (2.1) | (1.7) | (19.5) | (4.9) | (4.7) | (3.2) | (60.4) | 4.9 | (8.8) | (2.3) | (2.1) | (1.7) |
| Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | (0.5) | (0.1) | (19.8) | 0 | 0 | 0 | (19.8) | 0 | 0.3 | 0 | (19.8) | 0 | 0 | 0.4 | (19.8) | 0 | 0 | 0 | (19.8) | (0.0) | 0.2 | 40.1 | 10.1 | 0 | 0 | (0.0) | (9.9) | (0.2) | (0.0) | (0.0) | (0.0) | (0.0) | 40.2 | (2.0) | 40.0 | (0.2) | (0.6) | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | (37.0) | (37.2) | 0 | (2.0) | (14.2) | (15.6) | 0 | 0 | (13.7) | (13.6) | 0 | 0 | (12.7) | (25.3) | 0 | 0 | (0.0) | 0 | 0 | 0 | (0.4) | (6.6) | 0 | (0.6) | (10.4) | 0 | 0 | (10.0) | 0 | 0 | 0 | (9.9) | 0 | 0 | 0 | (1.4) | (1.0) | (8.8) | 0 | (8.5) |
| Other Financing Activities | 0 | (0.2) | 0 | (0.6) | 0 | (0.9) | (3.1) | (0.1) | 0.0 | (0.2) | (0.0) | 0 | 0 | 0 | 0 | 1.0 | (1.0) | (20.0) | (0.6) | 108.7 | 2.6 | 0.0 | (0.5) | 0.0 | 0.4 | (0.0) | (0.1) | (0.0) | 0.4 | 0.1 | (0.0) | 2.0 | 0.1 | 0 | 0.1 | 1.4 | 0.1 | (1.2) | 0.5 | 6.3 |
| Financing Cash Flow | (37.5) | (37.5) | (19.8) | (2.7) | (14.2) | (16.6) | (22.9) | (0.1) | (8.8) | (13.8) | (19.8) | 0 | (12.7) | (24.9) | (19.8) | 1.0 | (1.0) | (20.0) | (20.0) | 108.7 | 2.4 | 35.2 | 10.2 | (0.6) | (10.0) | (0.0) | (10.0) | (9.9) | 0.4 | 0.1 | (0.1) | (7.9) | 40.3 | (1.7) | 40.1 | (0.2) | (1.5) | (10.0) | 0.5 | (2.2) |
| Cash Position | ||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | 17.7 | (78.8) | (20.3) | 17.5 | 23.5 | 6.0 | (10.0) | 29.7 | 7.6 | (27.2) | (43.6) | 13.4 | 5.8 | (30.2) | (18.9) | 45.5 | (11.1) | 13.6 | (10.4) | 20.9 | 3.7 | 48.4 | (9.6) | (6.8) | (4.1) | 13.9 | (1.2) | 0.5 | 4.9 | (2.5) | (9.7) | (9.0) | 34.1 | 11.3 | (25.8) | 4.7 | (4.0) | 1.6 | 4.3 | 9.2 |
| Cash at Beginning | 64.5 | 143.4 | 163.7 | 146.2 | 122.6 | 116.7 | 126.7 | 97.1 | 89.4 | 116.7 | 160.3 | 146.9 | 141.1 | 171.3 | 190.2 | 144.7 | 155.8 | 142.2 | 152.6 | 131.7 | 128.0 | 79.6 | 89.2 | 73.1 | 77.3 | 63.4 | 64.6 | 64.1 | 59.2 | 61.7 | 71.5 | 80.5 | 46.4 | 35.1 | 60.9 | 56.2 | 60.3 | 58.7 | 54.4 | 45.2 |
| Cash at End | 82.2 | 64.5 | 143.4 | 163.7 | 146.2 | 122.6 | 116.7 | 126.7 | 97.1 | 89.4 | 116.7 | 160.3 | 146.9 | 141.1 | 171.3 | 190.2 | 144.7 | 155.8 | 142.2 | 152.6 | 131.7 | 128.0 | 79.6 | 66.3 | 73.1 | 77.3 | 63.4 | 64.6 | 64.1 | 59.2 | 61.7 | 71.5 | 80.5 | 46.4 | 35.1 | 60.9 | 56.2 | 60.3 | 58.7 | 54.4 |
| Free Cash Flow | 10.2 | (0.9) | 23.0 | 39.8 | 10.1 | 7.9 | 16.3 | 36.7 | 2.6 | 12.1 | 19.7 | 12.6 | 1.8 | 5.3 | 16.1 | 24.2 | 11.4 | 23.8 | 10.9 | 15.9 | 14.2 | 14.3 | 5.2 | 17.8 | 9.8 | 12.9 | 8.5 | 10.3 | 4.2 | (1.0) | 7.1 | 1.2 | (3.9) | 12 | (9.0) | (0.0) | 1.5 | 12.1 | 2.2 | 9.6 |
| Key Metrics | 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 Q2 | 2002 Q4 | 2002 Q2 | 2001 Q4 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 152.3 | 141.6 | 136.1 | 134.3 | 137.0 | 136.8 | 134.2 | 130.9 | 130.7 | 128.3 | 124.7 | 119.5 | 119.0 | 118.6 | 117.7 | 119.2 | 117.8 | 114.4 | 109.6 | 101.7 | 97.6 | 93.1 | 90.5 | 86.7 | 82.6 | 79.5 | 76.8 | 73.3 | 73.2 | 72.2 | 71.1 | 71.6 | 72.0 | 69.0 | 56.5 | 57.1 | 56.5 | 53.0 | 49.6 | 48.7 | 47.0 | 43.4 | 41.0 | 41.8 | 40.4 | 38.7 | 36.6 | 36.2 | 34.6 | 33.1 | 31.5 | 31.2 | 29.6 | 27.2 | 26.0 | 24.6 | 17.8 | 14.3 | 13.3 | 14.7 | 13.1 | 12.5 | 11.9 | 11.8 | 13.0 | 10.2 | 10.7 | 11.0 | 11.0 | 11.0 | 10.5 | 10.2 | 10.5 | 10.7 | 11.0 | 10.9 | 11.3 | 11.7 | 10.5 | 9.8 | 9.9 | 9.6 | 10.1 | 12.0 | 11.4 | 11.8 | 12.6 | 13.5 | 13.4 | 15.9 | 16.3 | 17.5 | 15.8 | 14.1 | 11.6 | 17.1 | 22.7 | 21.4 | 24.8 | 23.4 |
| Gross Profit | 67.3 | 61.9 | 60.7 | 60.1 | 60.3 | 60.1 | 57.6 | 55.9 | 56.0 | 54.7 | 53.0 | 50.3 | 50.3 | 50.2 | 49.4 | 48.7 | 48.3 | 46.6 | 44.3 | 41.4 | 40.1 | 38.3 | 36.3 | 35.9 | 36.7 | 31.5 | 33.1 | 27.9 | 30.9 | 26.9 | 30.3 | 25.8 | 25.2 | 23.3 | 19.1 | 22.5 | 22.1 | 21.2 | 20.0 | 20.0 | 19.1 | 17.2 | 16.3 | 16.0 | 14.9 | 14.0 | 13.4 | 13.5 | 12.5 | 12.2 | 12.1 | 12.1 | 12.9 | 11.6 | 10.8 | 9.3 | 7.7 | 6.7 | 6.2 | 6.5 | 5.4 | 5.5 | 5.0 | 4.0 | 5.4 | 5.0 | 4.8 | 4.0 | 4.4 | 4.5 | 4.2 | 5.1 | 4.0 | 3.8 | 3.9 | 3.5 | 4.0 | 4.0 | 3.9 | 3.5 | 3.7 | 3.8 | 3.5 | 5.3 | 4.8 | 5.2 | 12.6 | 6.7 | 6.0 | 6.8 | 7.6 | 7.0 | 4.7 | 2.7 | 3.0 | 3.9 | 10.9 | 9.8 | 18.1 | 11.4 |
| Operating Income | 17.8 | 16.8 | 21.2 | 21.7 | 21.7 | 21.9 | 20.5 | 20.1 | 20.3 | 19.6 | 18.9 | 16.5 | 16.6 | 16.9 | 16.5 | 15.7 | 16.2 | 13.2 | 12.4 | 10.2 | 12.1 | 12.4 | 10.3 | 11.2 | 10.1 | 9.5 | 11.8 | 6.6 | 10.3 | 4.9 | 8.9 | 1.1 | 4.5 | (3.0) | (1.6) | 5.6 | 6.6 | 6.4 | 6.3 | 6.8 | 5.7 | 5.9 | 5.1 | 4.5 | 3.8 | 3.4 | 3.2 | 3.3 | 3.1 | 2.9 | 2.6 | 3.5 | 3.3 | 2.8 | 2.4 | 0.9 | 1.4 | 1.7 | 1.7 | 1.9 | 1.6 | 1.6 | 1.6 | 1.5 | 1.5 | 1.3 | 1.1 | 0.8 | 0.7 | 0.6 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | (0.4) | (0.2) | 0.0 | (0.7) | (1.0) | (0.9) | (1.3) | (2.3) | (0.8) | (0.2) | (0.3) | 12.6 | 0.5 | (0.2) | (2.4) | 0.6 | 1.0 | (4.7) | (8.4) | (27.3) | (7.9) | (1.5) | (2.4) | 3.4 | 3.2 |
| Net Income | 14.3 | 14.2 | 17.9 | 17.9 | 18.3 | 18.6 | 17.4 | 17.0 | 15.9 | 15.4 | 14.2 | 13.4 | 13.4 | 11.9 | 13.9 | 13.7 | 13.3 | 10.4 | 9.8 | 8.3 | 9.3 | 9.3 | 6.8 | 6.8 | 7.4 | 6.8 | 8.4 | 3.8 | 7.5 | 2.0 | 6.3 | 3.2 | 2.9 | (3.6) | (2.2) | 3.8 | 5.3 | 5.3 | 4.9 | 5.9 | 4.7 | 4.7 | 4.2 | 4.6 | 3.7 | 3.1 | 3.0 | 3.4 | 2.9 | 2.7 | 2.6 | 3.3 | 3.5 | 2.6 | 2.4 | 1.0 | 1.6 | 1.6 | 1.7 | 1.7 | 1.5 | 1.4 | 1.5 | 1.3 | 1.0 | 0.9 | 1.0 | 1.0 | 0.4 | (0.5) | (1.2) | (1.1) | (0.3) | (0.7) | (0.4) | (1.2) | (0.6) | (0.7) | (1.3) | (3.1) | (1.6) | (1.7) | (2.6) | (1.7) | (1.0) | (0.8) | (1.3) | 0.1 | (0.4) | (4.9) | 0.1 | 0.2 | (5.8) | (9.8) | (27.7) | (7.0) | (1.2) | (2.2) | 2.5 | 3.9 |
| EPS (Diluted) | 0.25 | 0.25 | 0.32 | 0.32 | 0.33 | 0.33 | 0.31 | 0.30 | 0.28 | 0.28 | 0.26 | 0.24 | 0.24 | 0.21 | 0.25 | 0.25 | 0.24 | 0.19 | 0.18 | 0.15 | 0.18 | 0.18 | 0.13 | 0.13 | 0.15 | 0.14 | 0.17 | 0.07 | 0.15 | 0.04 | 0.06 | 0.06 | 0.06 | -0.07 | -0.04 | 0.08 | 0.11 | 0.11 | 0.10 | 0.12 | 0.09 | 0.10 | 0.10 | 0.10 | 0.08 | 0.07 | 0.06 | 0.08 | 0.07 | 0.06 | 0.06 | 0.08 | 0.08 | 0.06 | 0.06 | 0.03 | 0.05 | 0.07 | 0.07 | 0.08 | 0.07 | 0.06 | 0.07 | 0.06 | 0.05 | 0.04 | 0.05 | 0.05 | 0.02 | -0.02 | -0.06 | -0.05 | -0.01 | -0.05 | -0.03 | -0.08 | -0.05 | -0.05 | -0.11 | -0.25 | -0.13 | -0.15 | -0.23 | -0.15 | -0.08 | -0.07 | -0.12 | 0.01 | -0.04 | -2.27 | 0.07 | 0.03 | -1.05 | -1.77 | -5.01 | -1.26 | -0.22 | -0.40 | 0.45 | 0.71 |
| Balance Sheet | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 82.2 | 64.5 | 143.4 | 163.7 | 146.2 | 122.6 | 116.7 | 126.7 | 97.1 | 89.4 | 116.7 | 160.3 | 146.9 | 141.1 | 171.3 | 190.2 | 144.7 | 155.8 | 142.2 | 152.6 | 131.7 | 128.0 | 79.6 | 66.3 | 73.1 | 77.3 | 63.4 | 64.6 | 64.1 | 59.2 | 61.7 | 71.5 | 80.5 | 46.4 | 35.1 | 60.9 | 56.2 | 60.3 | 58.7 | 54.4 | 10.4 | 14.2 | 11.2 | 10.4 | 7.8 | 16.6 | 12.5 | 21.7 | 31.8 | 20.3 | 21.4 | 22.0 | 16.7 | 16.6 | 12.4 | 14.5 | 17.0 | 15.9 | 17.9 | 9.4 | 8.7 | 12.4 | 16.2 | 19.1 | 20.2 | 16.9 | 15.8 | 10 | 10.3 | 11 | 9.2 | 10.4 | 6.9 | |||||||||||||||||||||||||||
| Total Assets | 743.7 | 739.6 | 714.0 | 691.7 | 683.3 | 667.5 | 683.8 | 689.6 | 650.2 | 653.0 | 663.3 | 668.3 | 642.2 | 655.4 | 707.9 | 715.0 | 699.9 | 694.5 | 696.6 | 714.2 | 550.1 | 527.3 | 468.3 | 452.4 | 447.6 | 447.0 | 417.8 | 378.9 | 388.7 | 375.2 | 383.9 | 371.3 | 382.5 | 347.7 | 341.1 | 257.9 | 259.8 | 252.3 | 257.0 | 242.3 | 50.7 | 49.5 | 45.8 | 47.9 | 43.7 | 58.6 | 67.5 | 73.4 | 76.7 | 66.4 | 66.8 | 65.2 | 66.5 | 71.6 | 74.4 | 82.4 | 92.4 | 100.8 | 101.8 | 86.3 | 85.1 | 92.1 | 88.2 | 78.1 | 73.3 | 68.3 | 64.8 | 61.1 | 57.6 | 54.6 | 52.5 | 53.1 | 50.2 | |||||||||||||||||||||||||||
| Total Debt | 43.5 | 45.4 | 43.2 | 63.7 | 63.0 | 63.1 | 64.4 | 87.0 | 87.2 | 88.8 | 90.9 | 116.6 | 117.5 | 120.5 | 126.5 | 148.4 | 152.7 | 154.1 | 156.0 | 177.2 | 173.0 | 171.6 | 127.7 | 120.5 | 124.5 | 124.9 | 103.1 | 78.5 | 78.4 | 78.4 | 78.3 | 78.3 | 78.2 | 38 | 40 | 14.8 | 13.4 | 13.4 | 13.3 | 13.1 | 1.3 | 1.2 | 0.0 | 6.1 | 5.9 | 20.7 | 38.8 | 44.1 | 33.3 | 20.8 | 21.6 | 17.2 | 21.0 | 22.9 | 21.9 | 22.3 | 24.4 | 31.6 | 27.2 | 16.9 | 11.8 | 24.3 | 21.3 | 22.3 | 21.3 | 21.9 | 23.7 | 23.6 | 24 | 24 | 25.5 | 26.5 | 25.2 | |||||||||||||||||||||||||||
| Stockholders' Equity | 513.5 | 498.3 | 460.6 | 479.6 | 471.3 | 459.7 | 443.5 | 447.3 | 419.7 | 418.7 | 417.9 | 400.5 | 377.2 | 382.7 | 417.8 | 406.5 | 390.8 | 381.2 | 386.5 | 381.7 | 252.9 | 235.3 | 227.9 | 223.8 | 216.7 | 220.1 | 211.8 | 202.5 | 199.6 | 202.4 | 205.0 | 200.9 | 202.3 | 199.2 | 197.7 | 194.4 | 193.3 | 185.1 | 181.1 | 181.8 | 30.0 | 28.2 | 26.3 | 23.7 | 21.7 | 22.5 | 13.6 | 15 | 13.9 | 14.1 | 13.9 | 15.9 | 10.3 | 11.6 | 13.4 | 18.8 | 18.9 | 45.9 | 54.3 | 49.6 | 51.4 | 47.6 | 43.3 | 37.4 | 33.1 | 28.2 | 24.7 | 22.1 | 20.1 | 16.8 | 12.7 | 12.7 | 7.2 | |||||||||||||||||||||||||||
| Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 10.6 | 1.9 | 25.4 | 42.1 | 13.1 | 8.5 | 18.5 | 38.6 | 3.3 | 14.6 | 22.2 | 14.4 | 4.4 | 6.1 | 18.3 | 27.4 | 14.6 | 26.8 | 11.8 | 21.0 | 16.7 | 14.7 | 5.8 | 21.4 | 18.7 | 15.5 | 10.6 | 11.9 | 6.4 | 0.7 | 8.8 | 3.4 | (1.9) | 14.4 | (7.3) | 2 | 4.9 | 14.7 | 4.5 | 11.8 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (0.5) | (2.8) | (2.3) | (2.3) | (3.0) | (0.7) | (2.2) | (2.0) | (0.7) | (2.5) | (2.5) | (1.9) | (2.6) | (0.8) | (2.2) | (3.2) | (3.1) | (3.0) | (0.8) | (5.1) | (2.5) | (0.4) | (0.6) | (3.6) | (8.8) | (2.6) | (2.0) | (1.6) | (2.1) | (1.7) | (1.7) | (2.2) | (2.0) | (2.4) | (1.6) | (2.0) | (3.4) | (2.6) | (2.2) | (2.2) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 10.2 | (0.9) | 23.0 | 39.8 | 10.1 | 7.9 | 16.3 | 36.7 | 2.6 | 12.1 | 19.7 | 12.6 | 1.8 | 5.3 | 16.1 | 24.2 | 11.4 | 23.8 | 10.9 | 15.9 | 14.2 | 14.3 | 5.2 | 17.8 | 9.8 | 12.9 | 8.5 | 10.3 | 4.2 | (1.0) | 7.1 | 1.2 | (3.9) | 12 | (9.0) | (0.0) | 1.5 | 12.1 | 2.2 | 9.6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||