TTGT - TechTarget, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$34.20
DETAILS
HIGH:
$57.00
LOW:
$15.00
MEDIAN:
$35.00
CONSENSUS:
$34.20
UPSIDE:
609.54%
| Metric | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 106.0 | 140.7 | 0.3 | 119.9 | 103.9 | 104.8 | 58.5 | 63.0 | 58.7 | 57.3 | 57.1 | 60.8 | 57.1 | 73.0 | 77.4 | 78.9 | 68.2 | 77.0 | 69.8 | 63.7 | 53.0 | 45.9 | 36.2 | 34.8 | 31.4 | 35.9 | 33.8 | 34.3 | 30.0 | 31.8 | 30.7 | 31.5 | 27.3 | 30.3 | 28.0 | 26.7 | 23.6 | 26.7 | 25.8 | 29.2 | 25.0 | 29.4 | 29.0 | 29.8 | 23.7 | 30.6 | 26.4 | 26.1 | 23.0 | 23.7 | 22.1 | 23.1 | 19.5 | 25.4 | 24.5 | 26.4 | 23.7 | 28.9 | 25.9 | 28.1 | 22.6 | 26.9 | 22.0 | 25.1 | 21.0 | 23.2 | 23.1 | 21.7 | 18.5 | 26.1 | 25.2 | 29.4 | 23.9 | 28.4 | 23.3 | 24.6 | 18.3 | 23.1 | 14.9 | 26.1 | 14.9 | 18.3 | 16.2 | 16.2 | 16.2 |
| Cost of Revenue | 70.7 | 50.9 | (74.7) | 51.2 | 44.2 | 34.6 | 22.0 | 26.7 | 24.0 | 23.2 | 18.9 | 24.6 | 18.0 | 19.7 | 19.8 | 20.4 | 18.6 | 19.8 | 17.6 | 17.9 | 15.9 | 11.2 | 9.2 | 8.8 | 8.2 | 8.8 | 8.0 | 8.0 | 7.0 | 7.7 | 7.4 | 7.1 | 6.7 | 7.4 | 7.0 | 7.1 | 6.9 | 7.8 | 7.6 | 7.6 | 7.2 | 7.8 | 7.5 | 7.6 | 7.0 | 7.5 | 6.8 | 7.1 | 6.6 | 6.6 | 6.7 | 7.2 | 6.6 | 6.7 | 7.2 | 7.1 | 6.8 | 6.7 | 7.0 | 7.0 | 6.5 | 5.9 | 5.7 | 6.1 | 5.4 | 6.3 | 6.5 | 6.2 | 6.0 | 8.1 | 8.4 | 9.0 | 7.5 | 7.7 | 6.9 | 7.3 | 6.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 35.4 | 89.8 | 74.9 | 68.8 | 59.7 | 70.2 | 36.5 | 36.3 | 34.7 | 34.1 | 38.2 | 36.3 | 39.1 | 53.4 | 57.6 | 58.4 | 49.6 | 57.2 | 52.2 | 45.8 | 37.0 | 34.7 | 27.0 | 26.0 | 23.3 | 27.0 | 25.8 | 26.3 | 23.0 | 24.2 | 23.3 | 24.3 | 20.6 | 22.9 | 21.1 | 19.6 | 16.6 | 18.9 | 18.1 | 21.6 | 17.8 | 21.6 | 21.5 | 22.2 | 16.7 | 23.1 | 19.7 | 19.0 | 16.3 | 17.2 | 15.4 | 15.9 | 12.9 | 18.7 | 17.4 | 19.3 | 16.9 | 22.3 | 18.9 | 21.1 | 16.1 | 20.9 | 16.3 | 19.0 | 15.6 | 17.0 | 16.5 | 15.5 | 12.5 | 17.9 | 16.8 | 20.3 | 16.3 | 20.7 | 16.4 | 17.3 | 12.3 | 23.1 | 14.9 | 26.1 | 14.9 | 18.3 | 16.2 | 16.2 | 16.2 |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| R&D Expenses | 3.7 | 2.6 | 2.9 | 2.6 | 2.8 | 2.5 | 2.9 | 2.9 | 3.0 | 3.1 | 2.7 | 3.2 | 2.6 | 3.4 | 2.8 | 3.1 | 3.1 | 3.4 | 2.8 | 2.5 | 2.9 | 2.0 | 2.0 | 1.8 | 2.0 | 2.0 | 2.1 | 2.0 | 2.0 | 2.3 | 2.3 | 2.1 | 2.1 | 2.0 | 2.2 | 2.0 | 1.9 | 2.0 | 2.1 | 1.9 | 2.0 | 2.0 | 1.9 | 2.0 | 1.8 | 2.0 | 1.9 | 1.7 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.9 | 1.9 | 1.9 | 1.9 | 2.0 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 2.0 | 2.2 | 2.1 | 2.3 | 2.2 | 2.1 | 2.6 | 2.8 | 2.9 | 2.8 | 2.3 | 1.7 | 1.6 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 52.3 | 52.0 | 56.9 | 56.0 | 57.6 | 49.3 | 28.9 | 31.5 | 32.0 | 34.6 | 31.3 | 29.1 | 32.7 | 33.6 | 34.5 | 32.5 | 32.1 | 35.5 | 38.8 | 28.3 | 28.0 | 25.2 | 17.1 | 15.8 | 16.3 | 18.4 | 15.6 | 17.1 | 15.5 | 16.4 | 16.4 | 14.7 | 14.8 | 14.4 | 14.9 | 13.9 | 13.7 | 14.0 | 14.4 | 14.1 | 14.3 | 14.0 | 14.8 | 14.5 | 13.4 | 16.1 | 14.6 | 13.8 | 13.1 | 13.5 | 12.4 | 12.7 | 12.4 | 12.4 | 12.5 | 12.2 | 12.8 | 13.9 | 13.3 | 13.6 | 12.4 | 13.7 | 13.1 | 13.8 | 14.4 | 13.9 | 14.1 | 12.1 | 11.4 | 11.7 | 11.8 | 12.3 | 12.2 | 11.9 | 10.6 | 9.3 | 8.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses | 0 | 22.8 | 197.7 | 420.5 | 492.2 | 78.8 | 6.5 | 36.3 | 22.1 | 0 | 3.7 | 126.6 | 3.5 | 7.9 | 2.0 | 3.7 | 3.7 | 6.2 | 3.4 | 3.0 | 2.9 | 1.7 | 1.5 | 1.5 | 1.3 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.2 | 1.1 | 1.1 | 1.3 | 1.1 | 1.1 | 1.1 | 1.2 | 1.1 | 1.2 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.4 | 1.5 | 1.4 | 1.5 | 1.6 | 1.5 | 1.7 | 1.7 | 1.7 | 1.7 | 1.6 | 1.7 | 1.7 | 1.8 | 1.7 | 1.8 | 1.7 | 1.8 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.9 | 2.2 | 2.3 | 1.6 | 1.4 | 1.1 | (66.3) | 0 | 0 | 0 | (60.5) | 0 | 0 | 0 |
| Operating Expenses | 55.9 | 77.3 | 257.5 | 479.1 | 552.6 | 130.6 | 38.3 | 70.7 | 57.1 | 37.8 | 37.7 | 158.9 | 38.8 | 44.8 | 39.3 | 39.3 | 38.9 | 45.1 | 45.0 | 33.9 | 33.8 | 28.8 | 20.6 | 19.1 | 19.7 | 21.7 | 18.9 | 20.2 | 18.6 | 19.9 | 19.9 | 18.0 | 18.0 | 17.7 | 18.2 | 17.1 | 16.8 | 17.2 | 17.6 | 17.3 | 17.6 | 17.3 | 18.0 | 17.9 | 16.5 | 19.5 | 17.9 | 17.0 | 16.1 | 16.6 | 15.5 | 15.9 | 15.8 | 15.8 | 16.1 | 15.8 | 16.4 | 17.6 | 16.8 | 17.2 | 16.1 | 17.4 | 16.8 | 17.6 | 18.3 | 17.8 | 18.1 | 16.0 | 15.3 | 16.1 | 16.4 | 17.1 | 17.2 | 16.5 | 13.9 | 12.3 | 11.6 | (66.3) | 0 | 0 | 0 | (60.5) | 0 | 0 | 0 |
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | (20.5) | 12.5 | (182.5) | (410.3) | (492.9) | (60.4) | (1.8) | (34.4) | (22.5) | (3.7) | 0.5 | (122.6) | 0.3 | 8.5 | 18.4 | 19.1 | 10.7 | 12.1 | 7.1 | 11.9 | 3.2 | 5.9 | 6.5 | 6.9 | 3.6 | 5.4 | 6.9 | 6.1 | 4.4 | 4.2 | 3.4 | 6.4 | 2.6 | 5.2 | 2.9 | 2.5 | (0.2) | 1.7 | 0.5 | 4.3 | 0.2 | 4.3 | 3.5 | 4.2 | 0.2 | 3.6 | 1.8 | 2.0 | 0.2 | 0.5 | (0.1) | (0.1) | (2.8) | 2.8 | 1.2 | 3.5 | 0.5 | 4.7 | 2.0 | 3.6 | (0.0) | 3.6 | (0.4) | 1.4 | (2.6) | (0.8) | (1.6) | (0.5) | (2.8) | 0.4 | 0.4 | 3.2 | (0.9) | 4.2 | 2.5 | 5.0 | 0.7 | (43.2) | 14.9 | 26.1 | 14.9 | (42.2) | 16.2 | 16.2 | 16.2 |
| Interest Expense | 2.1 | 2.2 | 2.4 | 2.8 | 1.8 | 17.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 1.0 | 0.6 | 21.9 | 0.2 | 0.5 | 0.7 | 0 | – | 0.0 | 0.5 | 0 | 0.4 | 0.3 | 0.1 | 0.6 | 0.4 | 0.6 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.7 | 0.5 | 0.5 | 0.1 | 0.1 | 0.2 | 0 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0.1 | 0.0 | 0 | 0.1 | 0.8 | (5.8) | 3.6 | 3.3 | 3.1 | 3.2 | 2.8 | 2.9 | 2.8 | 2.5 | – | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EBITDA | 5.2 | 38.5 | (81.0) | (389.1) | (468.9) | (37.2) | 6.7 | (21.3) | (9.7) | 1.8 | 5.8 | (114.9) | 5.3 | 17.8 | 21.7 | 24.2 | 15.7 | 19.6 | 11.8 | 16.2 | 7.2 | 7.9 | 8.2 | 8.5 | 5.1 | 6.7 | 8.2 | 7.3 | 5.5 | 5.4 | 4.5 | 7.5 | 3.7 | 6.5 | 4.0 | 3.6 | 0.9 | 2.9 | 1.7 | 5.6 | 1.6 | 5.6 | 4.8 | 5.6 | 1.5 | 5.3 | 3.2 | 3.5 | 1.7 | 2.0 | 1.2 | 1.5 | (1.2) | 4.4 | 1.2 | 3.5 | 0.5 | 6.4 | 2.0 | 5.6 | 1.7 | 5.3 | 1.3 | 1.4 | (0.9) | 1.0 | 0.1 | 1.2 | (1.0) | 4.0 | 2.2 | 3.2 | 1.3 | 6.5 | 2.5 | 5.0 | 1.8 | (43.2) | 14.9 | 26.1 | 14.9 | (42.2) | 16.2 | 16.2 | 16.2 |
| EBIT | (20.5) | 12.5 | (107.3) | (415.4) | (495.2) | (58.4) | 0.8 | (33.0) | (21.0) | (3.7) | 0.5 | (122.7) | 0.3 | 13.0 | 18.4 | 19.1 | 10.7 | 12.1 | 7.1 | 11.9 | 3.2 | 5.9 | 6.5 | 6.9 | 3.6 | 5.4 | 6.9 | 6.1 | 4.4 | 4.2 | 3.4 | 6.4 | 2.6 | 5.2 | 2.9 | 2.5 | (0.2) | 1.7 | 0.5 | 4.3 | 0.2 | 4.3 | 3.5 | 4.2 | 0.2 | 3.6 | 1.8 | 1.9 | 0.2 | 0.5 | (0.2) | (0.1) | (2.8) | 2.8 | 1.2 | 3.5 | 0.5 | 4.7 | 2.0 | 4.0 | (0.0) | 3.6 | (0.4) | 1.4 | (2.6) | (0.8) | (1.6) | (0.5) | (2.8) | 2.2 | 2.2 | 3.2 | (0.9) | 4.2 | 2.5 | 5.0 | 0.7 | (43.2) | 14.9 | 26.1 | 14.9 | (42.2) | 16.2 | 16.2 | 16.2 |
| Income Before Tax | (82.1) | (16.7) | (109.7) | (418.3) | (497.0) | (64.7) | 1.8 | (39.2) | (27.2) | (0.5) | 8.3 | (128.7) | 3.1 | 11.0 | 18.3 | 18.1 | 10.1 | (9.8) | 6.9 | 11.4 | 2.5 | 6.0 | 6.6 | 6.9 | 3.1 | 5.5 | 6.5 | 5.8 | 4.2 | 3.7 | 3.0 | 5.7 | 2.4 | 5.0 | 2.7 | 2.4 | (0.3) | 1.0 | 0.1 | 3.8 | 0.2 | 4.2 | 3.2 | 4.5 | (0.0) | 3.4 | 1.5 | 2.0 | 0.2 | 0.5 | (0.1) | (0.1) | (2.8) | 2.9 | 1.3 | 3.5 | 0.6 | 4.7 | 2.1 | 3.6 | (0.0) | 3.5 | (0.3) | 1.5 | (2.5) | (0.8) | (1.4) | (0.3) | (2.9) | 0.9 | 0.6 | 3.5 | (0.5) | 4.8 | 3.4 | 5.3 | 0.7 | 2.8 | (0.4) | 3.5 | 0.4 | 4.2 | 1.6 | 1.6 | 1.6 |
| Income Tax Expense | (11.4) | (7.3) | (33.0) | (19.6) | 26.4 | (9.3) | 3.5 | 1.0 | (7.7) | 1.1 | 6.6 | (1.1) | 1.4 | 3.8 | 3.4 | 5.7 | 3.0 | 6.1 | (3.1) | 6.3 | 0.7 | 2.7 | (0.2) | 2.1 | 0.9 | 1.4 | 1.2 | 1.7 | 0.9 | 1.0 | (0.7) | 1.3 | 0.3 | 1.6 | 0.6 | 1.0 | (0.3) | 0.9 | 0.1 | 1.4 | 0.2 | 2.2 | 1.2 | 1.6 | (0.4) | 1.7 | 0.6 | 0.7 | 0.1 | 0.5 | (0.7) | 0.8 | (1.3) | 1.8 | 0.6 | 1.6 | 0.2 | 2.7 | 1.1 | 1.8 | 0.1 | 2.1 | 0.3 | 1.0 | (0.2) | 0.1 | 0.0 | 0.3 | (0.6) | 0.4 | 1.0 | 1.7 | (0.3) | 1.2 | 1.9 | 2.6 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | (70.8) | (9.5) | (76.8) | (398.7) | (523.4) | (55.4) | (1.7) | (40.2) | (19.5) | (1.6) | 1.7 | (127.6) | 1.6 | 7.2 | 14.8 | 12.4 | 7.2 | (16.0) | 10.0 | 5.1 | 1.8 | 3.3 | 6.8 | 4.8 | 2.2 | 4.1 | 5.4 | 4.2 | 3.3 | 2.7 | 3.8 | 4.4 | 2.1 | 3.4 | 2.1 | 1.4 | (0.0) | 0.1 | (0.0) | 2.4 | (0.0) | 2.0 | 2.0 | 2.8 | 0.3 | 1.7 | 0.9 | 1.3 | 0.1 | (0.0) | 0.6 | (0.9) | (1.5) | 1.0 | 0.7 | 2.0 | 0.4 | 2.0 | 1.0 | 1.8 | (0.1) | 1.3 | (0.6) | 0.4 | (2.3) | (0.8) | (1.4) | (0.5) | (2.3) | 0.5 | (0.3) | 1.7 | (0.1) | 3.6 | 1.8 | 2.7 | 0.3 | 2.8 | (0.4) | 3.5 | 0.4 | 4.2 | 1.6 | 1.6 | 1.6 |
| Per Share Data | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | -0.98 | -0.13 | -1.07 | -5.58 | -7.32 | -3.69 | -0.06 | 0.05 | -0.35 | -0.06 | 0.06 | 0.10 | 0.06 | 0.24 | 0.46 | 0.42 | 0.21 | -0.55 | 0.35 | 0.18 | 0.06 | 0.12 | 0.24 | 0.17 | 0.08 | 0.15 | 0.19 | 0.15 | 0.12 | 0.10 | 0.14 | 0.16 | 0.08 | 0.12 | 0.08 | 0.05 | -0.00 | 0.00 | -0.00 | 0.08 | -0.00 | 0.06 | 0.06 | 0.09 | 0.01 | 0.05 | 0.03 | 0.04 | 0.00 | – | 0.01 | -0.02 | -0.04 | 0.03 | 0.02 | 0.05 | 0.01 | 0.05 | 0.03 | 0.05 | -0.00 | 0.03 | -0.01 | 0.01 | -0.06 | -0.02 | -0.03 | -0.01 | -0.06 | 0.01 | -0.01 | 0.04 | -0.00 | 0.13 | 0.05 | 0.11 | 0.01 | 0.10 | -0.01 | 0.11 | 0.01 | 0.14 | 0.05 | 0.05 | 0.05 |
| EPS (Diluted) | -0.98 | -0.13 | -1.07 | -5.58 | -7.32 | -3.69 | -0.06 | 0.05 | -0.35 | -0.06 | 0.06 | 0.08 | 0.06 | 0.23 | 0.44 | 0.38 | 0.21 | -0.55 | 0.32 | 0.17 | 0.06 | 0.12 | 0.24 | 0.17 | 0.08 | 0.14 | 0.19 | 0.15 | 0.12 | 0.09 | 0.13 | 0.15 | 0.07 | 0.12 | 0.07 | 0.05 | -0.00 | 0.00 | -0.00 | 0.07 | -0.00 | 0.06 | 0.06 | 0.08 | 0.01 | 0.05 | 0.03 | 0.04 | 0.00 | – | 0.01 | -0.02 | -0.04 | 0.02 | 0.02 | 0.05 | 0.01 | 0.05 | 0.02 | 0.04 | -0.00 | 0.03 | -0.01 | 0.01 | -0.06 | -0.02 | -0.03 | -0.01 | -0.06 | 0.01 | -0.01 | 0.04 | -0.00 | 0.11 | 0.04 | 0.10 | 0.01 | 0.09 | -0.01 | 0.11 | 0.01 | 0.14 | 0.05 | 0.05 | 0.05 |
| Shares Outstanding | 72.3 | 72.3 | 71.8 | 71.5 | 71.5 | 28.9 | 28.9 | 28.6 | 28.5 | 28.4 | 28.1 | 28.1 | 28.8 | 29.4 | 32.5 | 29.6 | 34.4 | 29.0 | 28.5 | 28.2 | 28.1 | 28.1 | 27.8 | 27.5 | 28.0 | 28.1 | 27.9 | 27.6 | 27.8 | 28.1 | 27.8 | 27.5 | 27.5 | 27.6 | 27.6 | 27.5 | 27.5 | 27.9 | 27.5 | 31.8 | 32.6 | 32.7 | 32.8 | 33.3 | 33.1 | 33.3 | 33.1 | 32.9 | 32.7 | 33.4 | 39.0 | 39.1 | 38.5 | 40.5 | 40.3 | 40.2 | 39.9 | 38.5 | 38.5 | 38.3 | 37.9 | 42.5 | 43.2 | 42.9 | 42.5 | 41.9 | 41.8 | 41.8 | 41.8 | 41.4 | 41.5 | 41.4 | 41.2 | 28.4 | 40.4 | 24.3 | 27.7 | 27.7 | 31.2 | 31.2 | 30.3 | 29.5 | 29.4 | 29.4 | 29.4 |
| Metric | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q2 | 2009 Q1 | 2007 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 47.7 | 40.6 | 46.3 | 61.7 | 78.7 | 276.0 | 278.5 | 237.4 | 230.4 | 226.7 | 212.1 | 238.0 | 307.1 | 344.5 | 364.3 | 374.1 | 375.1 | 361.6 | 99.4 | 109.0 | 93.8 | 82.6 | 57.4 | 50.4 | 40.3 | 52.5 | 52.1 | 44.4 | 38.9 | 34.7 | 29.4 | 30.3 | 25.4 | 26.0 | 19.3 | 21.4 | 16.6 | 18.5 | 29.8 | 28.7 | 15.0 | 18.5 | 17.5 | 20.9 | 33.4 | 22.9 | 20.8 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 77.7 | 77.3 | 102.0 | 100.7 | 99.6 | 97.4 | 96.3 | 45.6 | 20.2 | 20.0 | 19.9 | 20.0 | 20.1 | 5.1 | 0.1 | 0.1 | 0.1 | 5.1 | 5.0 | 4.9 | 5.0 | 0 | 0 | 0 | 0.5 | 3 | 4.0 | 5.6 | 7.7 | 8.8 | 11.1 | 10.0 | 11.0 | 12.3 | 14.1 | 14.1 | 52.0 | 56.3 | 50.5 | 36.1 | 41.1 | 87.9 |
| Net Receivables | 66.4 | 87.8 | 82.3 | 84.9 | 73.2 | 81.9 | 40.4 | 42.8 | 36.9 | 39.2 | 43.3 | 51.0 | 51.4 | 60.4 | 60.7 | 60.2 | 51.0 | 51.1 | 45.5 | 39.7 | 37.6 | 40.2 | 24.4 | 25.6 | 23.6 | 27.1 | 24.6 | 27.1 | 25.2 | 30.0 | 27.6 | 28.4 | 26.6 | 29.6 | 29.4 | 24.1 | 24.6 | 22.6 | 25.8 | 30.0 | 26.1 | 26.9 | 18.4 | 16.6 | 14.1 | 13.7 | 12.4 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 33.9 | 26.9 | 33.2 | 14.6 | 15.5 | 13.5 | 9.6 | 6.5 | 6.4 | 4.3 | 5.6 | 6.1 | 7.8 | 5.7 | 4.9 | 6.1 | 5.8 | 5.3 | 4.8 | 4.6 | 4.5 | 4.1 | 4.9 | 1.8 | 2.6 | 1.8 | 4.3 | 2.9 | 4.2 | 3.1 | 3.8 | 3.0 | 4.6 | 4.4 | 2.7 | 5.2 | 7.0 | 5.9 | 5.2 | 2.6 | 8.4 | 0.7 | 2.2 | 2.4 | 2.9 | 2.8 | 0.7 |
| Total Current Assets | 147.9 | 155.4 | 161.8 | 168.3 | 174.5 | 455.6 | 405.9 | 388.7 | 374.4 | 371.5 | 358.4 | 391.4 | 411.8 | 430.8 | 449.9 | 460.4 | 452.0 | 438.1 | 159.3 | 153.4 | 136.0 | 127.8 | 91.8 | 82.8 | 71.3 | 87.4 | 81.1 | 74.5 | 68.3 | 70.1 | 66.0 | 66.4 | 62.2 | 67.6 | 62.2 | 61.8 | 58.2 | 57.9 | 73.2 | 79.1 | 63.6 | 99.9 | 96.3 | 92.3 | 91.8 | 87.7 | 125.3 |
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 18.2 | 5.5 | 16.0 | 17.4 | 18.9 | 20.5 | 41.5 | 41.7 | 41.9 | 42.1 | 42.4 | 42.7 | 42.8 | 42.5 | 42.9 | 42.4 | 42.4 | 42.1 | 39.1 | 38.7 | 40.4 | 39.7 | 37.9 | 38.4 | 38.5 | 38.8 | 37.6 | 38.2 | 38.5 | 10.9 | 11.0 | 11.3 | 10.9 | 9.8 | 8.8 | 9.0 | 9.2 | 9.2 | 9.4 | 9.5 | 9.0 | 5.9 | 5.7 | 3.8 | 3.4 | 3.7 | 3.8 |
| Goodwill | 1.1 | 45.5 | 55.4 | 135.0 | 515.5 | 973.4 | 196.0 | 193.8 | 193.7 | 194.1 | 192.5 | 193.8 | 193.0 | 192.2 | 189.9 | 192.8 | 196.0 | 197.1 | 197.1 | 182.2 | 179.4 | 179.1 | 97.2 | 97.0 | 97.0 | 93.6 | 93.5 | 93.7 | 93.7 | 93.7 | 93.7 | 93.7 | 93.9 | 93.8 | 93.7 | 93.6 | 93.5 | 93.5 | 93.6 | 93.6 | 93.8 | 90.2 | 89.3 | 89.0 | 89.0 | 89.0 | 43.2 |
| Intangible Assets | 705.6 | 725.5 | 746.5 | 767.9 | 789.2 | 808.7 | 84.8 | 84.5 | 86.6 | 89.2 | 89.4 | 93.2 | 94.4 | 95.5 | 93.8 | 100.0 | 106.5 | 110.4 | 112.7 | 105.4 | 107.3 | 108.9 | 3.4 | 3.5 | 3.6 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | 0.9 | 1.2 | 12.0 | 12.1 | 12.5 | 14.8 | 16.0 | 12.1 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 283.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 3.0 | 4.1 | 5.7 | 7.8 | 6.0 | 5.7 | 5.7 | 7.3 | 7.8 | 11.2 | 6.2 | 6.6 | 0 |
| Other Non-Current Assets | 1.7 | 2.0 | 2.1 | 2.8 | 2.9 | 3.1 | 0.7 | 0.6 | 0.8 | (282.3) | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.9 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Total Non-Current Assets | 729.9 | 781.9 | 825.6 | 928.2 | 1,331.6 | 1,810.9 | 327.1 | 328.5 | 331.7 | 328.4 | 329.2 | 339.2 | 335.0 | 333.9 | 329.6 | 339.3 | 347.2 | 350.9 | 350.0 | 328.8 | 328.3 | 328.8 | 139.4 | 140.4 | 140.2 | 134.2 | 132.9 | 134.0 | 134.3 | 106.3 | 107.0 | 106.8 | 106.3 | 105.6 | 107.5 | 108.6 | 110.3 | 112.1 | 113.4 | 113.7 | 114.7 | 122.4 | 120.7 | 121.7 | 117.1 | 119.0 | 61.0 |
| Total Assets | 877.9 | 937.3 | 987.4 | 1,096.5 | 1,506.1 | 2,266.5 | 733.0 | 717.1 | 706.2 | 699.9 | 687.6 | 730.6 | 746.8 | 764.7 | 779.4 | 799.7 | 799.2 | 789 | 509.4 | 482.2 | 464.4 | 456.6 | 231.2 | 223.3 | 211.5 | 221.6 | 214.0 | 208.5 | 202.6 | 176.5 | 173.0 | 173.2 | 168.5 | 173.2 | 169.7 | 170.3 | 168.5 | 170.1 | 186.5 | 192.8 | 178.4 | 222.4 | 217.1 | 214.1 | 208.9 | 206.6 | 186.3 |
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 12.6 | 26.8 | 19.8 | 10.2 | 8.9 | 10.6 | 6.6 | 6.1 | 4.4 | 5.3 | 4.9 | 3.3 | 3.1 | 3.3 | 7.2 | 7.7 | 2.2 | 3.8 | 3.0 | 3.7 | 2.6 | 4.3 | 1.6 | 1.8 | 1.7 | 2.0 | 2.0 | 1.0 | 2.0 | 1.9 | 2.0 | 2.0 | 1.6 | 1.5 | 1.5 | 1.4 | 1.4 | 2.1 | 1.8 | 1.8 | 2.1 | 3.3 | 4.5 | 3.1 | 3.2 | 2.2 | 3.1 |
| Short-Term Debt | 5.6 | 3.1 | 4.9 | 0 | 0 | 415.7 | 0 | 3.7 | 4.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.5 | 4.3 | 1.4 | 1.2 | 3.5 | 3.5 | 3.7 | 1.2 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 8.6 | 7.4 | 6.2 | 4.9 | 4.9 | 0 | 0 | 0 | 0 | 1.5 | 2.2 | 3 |
| Deferred Revenue | 0 | 0 | 0 | 61.5 | 54.4 | 44.8 | 0 | 18.4 | 17.4 | 14.7 | 18.1 | 20.6 | 22.4 | 27.1 | 31.3 | 37.0 | 37.7 | 30.5 | 29.7 | 27.9 | 25.1 | 15.7 | 6.7 | 5.1 | 4.5 | 4.3 | 4.9 | 6.5 | 5.6 | 5.6 | 5.3 | 5.3 | 4.6 | 7.6 | 9.2 | 7.8 | 6.9 | 6.1 | 8.9 | 11.2 | 8.3 | 9.3 | 9.2 | 8.4 | 8.4 | 7.9 | 5.6 |
| Other Current Liabilities | 110.0 | 92.3 | 113.7 | 20.9 | 16.0 | 18.1 | 27.3 | 8.7 | 9.2 | 9.0 | 1.4 | 1.4 | 1.6 | 4.6 | 2.4 | 2.8 | 2.8 | 14.5 | 11.2 | 3.4 | 2.7 | 5.8 | 1.2 | 1.0 | 0.8 | 3.7 | 1.0 | 0.8 | (0.1) | 3.3 | 3.1 | 3.0 | 2.7 | 3.3 | 2.7 | 2.2 | 2.3 | 2.8 | 3.1 | 0.8 | 0.7 | 0 | 0 | 8.4 | 0 | 0 | 0 |
| Total Current Liabilities | 128.1 | 126.6 | 143.3 | 175.1 | 182.9 | 535.3 | 38.7 | 41.6 | 43.6 | 37.0 | 38.7 | 39.8 | 47.4 | 57.9 | 59.7 | 70.4 | 65.4 | 70 | 63.3 | 52.3 | 46.7 | 46.4 | 18.2 | 19.3 | 15.4 | 16.4 | 14.8 | 15.3 | 14.6 | 14.6 | 21.8 | 21.5 | 19.9 | 24.0 | 24.6 | 21.0 | 19.0 | 17.9 | 19.3 | 22.1 | 14.6 | 16.5 | 16.3 | 15.6 | 15.7 | 15.4 | 15.0 |
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 9.3 | 106.7 | 120 | 120 | 135 | 0 | 412.2 | 411.6 | 411.1 | 410.5 | 410.0 | 456.9 | 456.3 | 455.7 | 455.1 | 454.4 | 453.8 | 453.2 | 195.6 | 195.3 | 195.0 | 153.9 | 47.1 | 48.4 | 22.0 | 22.5 | 22.8 | 51.4 | 52.3 | 23.7 | 14.9 | 17.4 | 19.9 | 22.3 | 24.8 | 27.3 | 29.8 | 32.3 | 44.8 | 44.7 | 0 | 0 | 0 | 0 | 0 | 0 | 3.8 |
| Deferred Tax Liabilities | 89.0 | 100.7 | 108.5 | 115.1 | 112.9 | 139.4 | 18.7 | 12.4 | 12.4 | 12.9 | 12.4 | 13.1 | 13.4 | 13.3 | 13.6 | 14.7 | 15.8 | 16.2 | 16.1 | 16.1 | 13.3 | 23.8 | 1.8 | 0.8 | 1.3 | 1.6 | 1.0 | 0.4 | 0.5 | 0.7 | 0.4 | 0.5 | 0.7 | 0.8 | 0.2 | 0.2 | 0.2 | 0.2 | 0.6 | 0.6 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 126.9 | 7.3 | 6.3 | 5.3 | 5.3 | 4.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.8 | 3.2 | 1.2 | 1.2 | 3.0 | (24.2) | (25.7) | 0 | 0 | 0 | (28.3) | (28.9) | 4.9 | 5.0 | 5.1 | 5.2 | 5.3 | 1.8 | 1.9 | 2.0 | 2.1 | 2.2 | 2.3 | 2.1 | 3.3 | 1.8 | 0.6 | 0.2 | 0.2 | 0.5 |
| Total Non-Current Liabilities | 225.2 | 216.1 | 246.2 | 252.8 | 266.8 | 159.4 | 444.8 | 438.8 | 439.1 | 440.0 | 439.9 | 488.6 | 489.4 | 489.4 | 489.9 | 490.9 | 492.5 | 496.2 | 237.6 | 236.1 | 235.5 | 207.6 | 50.7 | 50.4 | 50.8 | 52.3 | 51.4 | 51.8 | 52.8 | 29.3 | 20.3 | 23.0 | 25.8 | 28.4 | 26.8 | 29.4 | 32.0 | 34.6 | 47.6 | 47.7 | 2.8 | 3.3 | 1.8 | 0.6 | 0.2 | 0.2 | 4.2 |
| Total Liabilities | 353.3 | 342.7 | 389.5 | 427.8 | 449.7 | 694.6 | 483.5 | 480.3 | 482.7 | 477.0 | 478.6 | 528.3 | 536.8 | 547.2 | 549.6 | 561.3 | 558.0 | 566.2 | 300.8 | 288.4 | 282.2 | 254.1 | 69.0 | 69.7 | 66.1 | 68.7 | 66.2 | 67.1 | 67.5 | 43.9 | 42.1 | 44.5 | 45.8 | 52.4 | 51.4 | 50.4 | 51.0 | 52.5 | 66.9 | 69.7 | 17.3 | 19.8 | 18.2 | 16.2 | 15.9 | 15.7 | 19.3 |
| Stockholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Retained Earnings | (1,155.0) | (1,084.2) | (1,074.8) | (998.0) | (599.3) | (75.9) | 74.3 | 76.1 | 74.7 | 84.8 | 86.4 | 84.7 | 82.0 | 80.4 | 73.2 | 58.3 | 45.9 | 38.8 | 54.7 | 44.7 | 39.6 | 37.6 | 34.3 | 27.5 | 22.7 | 20.5 | 16.4 | 11.1 | 6.9 | 3.6 | 1.0 | (2.8) | (7.2) | (9.3) | (12.7) | (14.8) | (16.1) | (16.4) | (16.5) | (16.4) | (18.8) | (37.6) | (38.1) | (35.7) | (33.5) | (32.9) | (32.7) |
| Accumulated Other Comprehensive Income | 30.2 | 31.6 | 30.8 | 31.7 | 24.9 | 20.9 | (0.3) | (5.1) | (5.2) | (4.5) | (8.4) | (5.9) | (7.4) | (9.5) | (16.1) | (9.6) | (2.5) | 0.3 | (0.1) | 3.2 | 2.6 | 1.6 | (0.2) | (0.4) | (0.5) | (0.3) | (0.5) | (0.2) | (0.2) | (0.2) | (0.2) | (0.1) | 0.2 | 0.1 | 0.0 | (0.1) | (0.2) | (0.2) | (0.2) | (0.2) | (0.1) | (0.0) | (0.0) | 0.0 | 0.1 | 0.1 | (0.0) |
| Total Stockholders' Equity | 524.5 | 594.6 | 597.9 | 668.7 | 1,056.4 | 1,571.9 | 249.5 | 236.8 | 223.5 | 222.9 | 209.0 | 202.3 | 210.0 | 217.5 | 229.8 | 238.4 | 241.2 | 222.8 | 208.5 | 193.8 | 182.1 | 202.5 | 162.3 | 153.5 | 145.4 | 153.0 | 147.8 | 141.4 | 135.1 | 132.6 | 130.9 | 128.7 | 122.8 | 120.7 | 118.3 | 119.9 | 117.5 | 117.6 | 119.7 | 123.1 | 161.0 | 202.6 | 198.9 | 197.9 | 193.0 | 191.0 | 167.0 |
| Total Liabilities & Equity | 877.9 | 937.3 | 987.4 | 1,096.5 | 1,506.1 | 2,266.5 | 733.0 | 717.1 | 706.2 | 699.9 | 687.6 | 730.6 | 746.8 | 764.7 | 779.4 | 799.7 | 799.2 | 789 | 509.4 | 482.2 | 464.4 | 456.6 | 231.2 | 223.3 | 211.5 | 221.6 | 214.0 | 208.5 | 202.6 | 176.5 | 173.0 | 173.2 | 168.5 | 173.2 | 169.7 | 170.3 | 168.5 | 170.1 | 186.5 | 192.8 | 178.4 | 222.4 | 217.1 | 214.1 | 208.9 | 206.6 | 186.3 |
| Debt Metrics | |||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 14.9 | 111.3 | 136.4 | 137.6 | 153.8 | 436.0 | 429.6 | 430.1 | 430.9 | 431.2 | 431.6 | 479.4 | 479.8 | 480.2 | 480.1 | 480.0 | 480.9 | 481.3 | 222.0 | 222.4 | 224.5 | 184.4 | 80.5 | 82.3 | 53.5 | 54.5 | 53.8 | 54.9 | 56.0 | 25.0 | 24.8 | 27.3 | 29.8 | 32.2 | 34.7 | 35.9 | 37.2 | 38.4 | 49.7 | 49.6 | 0 | 0 | 0 | 0 | 1.5 | 2.2 | 6.8 |
| Net Debt | (32.8) | 70.6 | 90.1 | 75.9 | 75.2 | 160 | 151.1 | 192.7 | 200.4 | 204.5 | 219.5 | 241.4 | 172.7 | 135.6 | 115.8 | 105.8 | 105.8 | 119.7 | 122.6 | 113.4 | 130.7 | 101.8 | 23.1 | 31.9 | 13.2 | 2.0 | 1.7 | 10.5 | 17.1 | (9.7) | (4.7) | (3.0) | 4.3 | 6.3 | 15.4 | 14.5 | 20.6 | 20.0 | 19.9 | 21.0 | (15.0) | (18.5) | (17.5) | (20.9) | (31.9) | (20.7) | (14.0) |
| Metric | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||||||||||||||||||
| Net Income | (70.8) | (9.5) | (76.8) | (398.7) | (523.4) | (39.7) | (17.4) | (40.2) | (19.5) | (1.6) | 1.7 | (127.6) | 76.8 | 7.2 | 14.8 | 12.4 | 7.2 | (16.0) | 10.0 | 5.1 | 1.8 | 3.3 | 6.8 | 4.8 | 2.2 | 4.1 | 5.4 | 4.2 | 3.3 | 2.7 | 3.8 | 4.4 | 2.1 | 3.4 | 2.1 | 1.4 | (0.0) | 0.1 | (0.0) | 2.4 | (0.0) |
| Depreciation & Amortization | 0.7 | 52.4 | 26.3 | 26.4 | 26.3 | 15.6 | 11.6 | 11.7 | 11.3 | 5.5 | 5.4 | 7.7 | 7.7 | 4.9 | 3.3 | 5.1 | 5.0 | 9.8 | 4.7 | 4.3 | 4.0 | 2.0 | 1.7 | 1.7 | 1.5 | 1.4 | 1.3 | 1.2 | 1.1 | 1.1 | 1.2 | 1.1 | 1.1 | 1.3 | 1.1 | 1.1 | 1.1 | 1.2 | 1.1 | 1.2 | 1.3 |
| Stock-Based Compensation | 2.1 | 3.4 | 7.6 | 4.2 | 4.0 | 1.5 | 0.3 | 0.3 | 0.3 | 11.2 | 11.5 | 0.3 | 0.3 | 14.0 | 10.7 | 9.1 | 9.7 | 11.6 | 14.3 | 6.0 | 6.6 | 5.8 | 4.3 | 3.3 | 3.4 | 5.1 | 2.9 | 3.8 | 2.5 | 3.0 | 3.1 | 1.5 | 1.5 | 1.6 | 2.1 | 1.6 | 1.6 | 1.8 | 2.0 | 1.5 | 1.6 |
| Change in Working Capital | 10.4 | (16.2) | (35.9) | (21.5) | 67.1 | (39.8) | 6.4 | (5.1) | 9.5 | 1.6 | 6.6 | 11.5 | 14.7 | (5.4) | (9.0) | (5.2) | 6.3 | (4.0) | (7.8) | 0.8 | 3.4 | 8.4 | (2.7) | 3.7 | 2.1 | (0.5) | 2.1 | (0.5) | 3.1 | (0.6) | (1.7) | (0.4) | (1.2) | 2.2 | (3.1) | 2.8 | (3.6) | 0.2 | 1.5 | 0.9 | (0.7) |
| Other Non-Cash Items | 69.1 | (8.5) | 76.6 | 389.0 | 464.7 | 37.1 | (0.4) | 3.1 | 4.9 | 0.6 | (3.8) | 118.7 | (86.2) | 1.0 | 1.6 | 1.4 | 0.8 | 23.2 | 0.4 | 0.5 | 0.2 | (0.0) | (0.0) | 0.2 | 0.1 | 0.1 | (0.1) | 0.2 | 0.2 | 0.5 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | (0.2) | 0.3 |
| Operating Cash Flow | (0.1) | 11.8 | (9.1) | 1.5 | 12.2 | (29.2) | (4.6) | (29.3) | (1.8) | 18.7 | 25.8 | 9.4 | 8.3 | 19.8 | 22.5 | 20.9 | 27.6 | 24.6 | 23.2 | 18.2 | 15.7 | 19.1 | 11.5 | 12.1 | 9.7 | 9.5 | 11.2 | 9.0 | 9.8 | 6.5 | 6.6 | 6.9 | 3.8 | 9.6 | 2.5 | 7.2 | (0.6) | 4.4 | 5.5 | 5.9 | 2.4 |
| Investing Activities | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (0.1) | (4.2) | (4.0) | (0.1) | (4.4) | (1.8) | (1.3) | (1.9) | (1.8) | (3.7) | (3.6) | (1.8) | (1.4) | (3.2) | (3.7) | (3.6) | (3.6) | (3.4) | (3.0) | (3.1) | (3.1) | (1.7) | (1.6) | (1.7) | (1.6) | (1.6) | (1.4) | (1.5) | (1.8) | (0.6) | (0.9) | (1.4) | (2.6) | (1.4) | (0.8) | (0.9) | (1.1) | (1.0) | (0.8) | (1.5) | (1.1) |
| Acquisitions | (1.5) | 0 | 0 | 0 | 0 | (72.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.2) | 0 | 0 | 0 | (24.3) | 0 | 0 | (169.0) | 0 | 0 | (5.0) | 0 | 0 | 0 | 0 | (0.4) | (0.4) | 0 | 0 | 0 | 0 | 0 | 1.1 | 4.4 | 0 | 0 | 0 |
| Purchases of Investments | 0 | 0 | 0 | 0 | (0.3) | (0.3) | 0 | 0 | 0 | (1.1) | (1.1) | 0 | 0 | (0.2) | (0.1) | (0.1) | (0.0) | 0 | (5.0) | 0 | 0 | 0 | 0 | (0.0) | (0.0) | 0 | 0 | 0 | 0 | 5.5 | 0 | 0 | 0 | 0 | 0 | 0 | (0.5) | (6.6) | (3.2) | 0 | 0 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 76.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0.5 | 2.5 | 1 | 1.6 | 2.5 | 3.6 | 3.3 | 0.5 | 3.5 | 6.0 | 4.6 | 0 | 0 |
| Other Investing Activities | 0 | 0.0 | (5.2) | 0 | (4.4) | (1.7) | (1.2) | (1.7) | (1.7) | 0 | 0 | (1.6) | (1.3) | 0 | 0 | 0.2 | 0 | (15.0) | 0 | 0 | 0 | 5.0 | (0.0) | 0 | (0.0) | (5.0) | 0 | 0 | 0.5 | (5.2) | (0.4) | 1.6 | 2.5 | 3.6 | 3.3 | 0.5 | (1.1) | (4.4) | 1.4 | 0 | (1.1) |
| Investing Cash Flow | (5.9) | (4.5) | (5.3) | (4.2) | 72.1 | (74.4) | (1.3) | (1.9) | (1.8) | (4.9) | (4.7) | (1.8) | (1.4) | (3.4) | (4.0) | (3.5) | (3.6) | (18.4) | (32.4) | (3.1) | (3.1) | (165.7) | (1.6) | (1.7) | (6.7) | (6.6) | (1.4) | (1.5) | (1.3) | 1.9 | (0.3) | 0.2 | (0.1) | 2.2 | 2.5 | (0.4) | 1.9 | (1.6) | 0.6 | (1.5) | (1.1) |
| Financing Activities | |||||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | 13.4 | (13.3) | 417.0 | (15) | (282.0) | 0 | (0.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 172.1 | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.0) | (2.5) | (2.5) | (2.5) | (2.5) | (1.2) | (1.2) | (1.2) | (11.2) | 0 | 50 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (33.5) | (27.7) | (17.2) | (0.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (14.8) | (2.3) | 0 | (1.6) | (3.1) | (3.1) | (2.4) | (0.2) | (1.6) | (2.9) | (3.1) | (0.8) | (1.4) | (3.7) | (3.9) | (41.2) | (0.7) |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (24.0) | 0 | 0 | 0 | (0.6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | (0.3) | (0.1) | (417.7) | 0 | 0 | 7.0 | 19.0 | 29.8 | 2.4 | 0.6 | (46.9) | (7.6) | (7.8) | (4.7) | 0.1 | 0 | (9.6) | 255.9 | (0.0) | (0.0) | (1.4) | (0.3) | (2.6) | 0 | (0.1) | 0.1 | (1.7) | 0 | (0.8) | (0.0) | (2.3) | 0.3 | (0.1) | 0.2 | (2.8) | 0.0 | (0.5) | 0.7 | (0.4) | 0.4 | (1.1) |
| Financing Cash Flow | 13.1 | (13.3) | (0.6) | (15) | (282.0) | 358.6 | 18.8 | 29.8 | 2.4 | 0.6 | (46.9) | (7.6) | (7.8) | (38.2) | (27.6) | (17.2) | (9.9) | 255.9 | (0.0) | (0.0) | (1.4) | 171.8 | (2.9) | (0.3) | (15.2) | (2.6) | (2.0) | (1.9) | (4.3) | (3.2) | (7.1) | (2.2) | (4.2) | (5.1) | (7.1) | (2.0) | (3.1) | (14.3) | (4.8) | 9.2 | (1.1) |
| Cash Position | |||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | 7.1 | (5.7) | (15.4) | (16.9) | (197.3) | 254.4 | 13.5 | (1.3) | (1.3) | 14.6 | (25.9) | (0.2) | (1.1) | (19.7) | (9.9) | (1.0) | 13.5 | 262.2 | (9.7) | 15.2 | 11.2 | 25.2 | 7.0 | 10.1 | (12.2) | 0.3 | 7.7 | 5.6 | 4.2 | 5.2 | (0.8) | 4.8 | (0.5) | 6.7 | (2.2) | 4.8 | (1.9) | (11.3) | 1.2 | 13.7 | 0.2 |
| Cash at Beginning | 40.6 | 46.3 | 61.7 | 78.7 | 276.0 | 21.6 | 8.1 | 9.5 | 10.8 | 212.1 | 238.0 | 6.1 | 7.1 | 364.3 | 374.1 | 375.1 | 361.6 | 99.4 | 109.0 | 93.8 | 82.6 | 57.4 | 50.4 | 40.3 | 52.5 | 52.1 | 44.4 | 38.9 | 34.7 | 29.4 | 30.3 | 25.4 | 26.0 | 19.3 | 21.4 | 16.6 | 18.5 | 29.8 | 28.7 | 15.0 | 14.8 |
| Cash at End | 47.7 | 40.6 | 46.3 | 61.7 | 78.7 | 276.0 | 21.6 | 8.1 | 9.5 | 226.7 | 212.1 | 5.9 | 6.1 | 344.5 | 364.3 | 374.1 | 375.1 | 361.6 | 99.4 | 109.0 | 93.8 | 82.6 | 57.4 | 50.4 | 40.3 | 52.5 | 52.1 | 44.4 | 38.9 | 34.7 | 29.4 | 30.3 | 25.4 | 26.0 | 19.3 | 21.4 | 16.6 | 18.5 | 29.8 | 28.7 | 15.0 |
| Free Cash Flow | (0.1) | 7.6 | (13.1) | 1.4 | 7.8 | (31.0) | (5.9) | (31.2) | (3.5) | 15.0 | 22.2 | 7.6 | 6.9 | 16.6 | 18.8 | 17.3 | 24.0 | 21.2 | 20.2 | 15.1 | 12.6 | 17.4 | 9.9 | 10.4 | 8.1 | 7.9 | 9.8 | 7.5 | 8.0 | 5.9 | 5.7 | 5.5 | 1.2 | 8.3 | 1.6 | 6.3 | (1.7) | 3.5 | 4.7 | 4.4 | 1.2 |
| Key Metrics | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 106.0 | 140.7 | 0.3 | 119.9 | 103.9 | 104.8 | 58.5 | 63.0 | 58.7 | 57.3 | 57.1 | 60.8 | 57.1 | 73.0 | 77.4 | 78.9 | 68.2 | 77.0 | 69.8 | 63.7 | 53.0 | 45.9 | 36.2 | 34.8 | 31.4 | 35.9 | 33.8 | 34.3 | 30.0 | 31.8 | 30.7 | 31.5 | 27.3 | 30.3 | 28.0 | 26.7 | 23.6 | 26.7 | 25.8 | 29.2 | 25.0 | 29.4 | 29.0 | 29.8 | 23.7 | 30.6 | 26.4 | 26.1 | 23.0 | 23.7 | 22.1 | 23.1 | 19.5 | 25.4 | 24.5 | 26.4 | 23.7 | 28.9 | 25.9 | 28.1 | 22.6 | 26.9 | 22.0 | 25.1 | 21.0 | 23.2 | 23.1 | 21.7 | 18.5 | 26.1 | 25.2 | 29.4 | 23.9 | 28.4 | 23.3 | 24.6 | 18.3 | 23.1 | 14.9 | 26.1 | 14.9 | 18.3 | 16.2 | 16.2 | 16.2 |
| Gross Profit | 35.4 | 89.8 | 74.9 | 68.8 | 59.7 | 70.2 | 36.5 | 36.3 | 34.7 | 34.1 | 38.2 | 36.3 | 39.1 | 53.4 | 57.6 | 58.4 | 49.6 | 57.2 | 52.2 | 45.8 | 37.0 | 34.7 | 27.0 | 26.0 | 23.3 | 27.0 | 25.8 | 26.3 | 23.0 | 24.2 | 23.3 | 24.3 | 20.6 | 22.9 | 21.1 | 19.6 | 16.6 | 18.9 | 18.1 | 21.6 | 17.8 | 21.6 | 21.5 | 22.2 | 16.7 | 23.1 | 19.7 | 19.0 | 16.3 | 17.2 | 15.4 | 15.9 | 12.9 | 18.7 | 17.4 | 19.3 | 16.9 | 22.3 | 18.9 | 21.1 | 16.1 | 20.9 | 16.3 | 19.0 | 15.6 | 17.0 | 16.5 | 15.5 | 12.5 | 17.9 | 16.8 | 20.3 | 16.3 | 20.7 | 16.4 | 17.3 | 12.3 | 23.1 | 14.9 | 26.1 | 14.9 | 18.3 | 16.2 | 16.2 | 16.2 |
| Operating Income | (20.5) | 12.5 | (182.5) | (410.3) | (492.9) | (60.4) | (1.8) | (34.4) | (22.5) | (3.7) | 0.5 | (122.6) | 0.3 | 8.5 | 18.4 | 19.1 | 10.7 | 12.1 | 7.1 | 11.9 | 3.2 | 5.9 | 6.5 | 6.9 | 3.6 | 5.4 | 6.9 | 6.1 | 4.4 | 4.2 | 3.4 | 6.4 | 2.6 | 5.2 | 2.9 | 2.5 | (0.2) | 1.7 | 0.5 | 4.3 | 0.2 | 4.3 | 3.5 | 4.2 | 0.2 | 3.6 | 1.8 | 2.0 | 0.2 | 0.5 | (0.1) | (0.1) | (2.8) | 2.8 | 1.2 | 3.5 | 0.5 | 4.7 | 2.0 | 3.6 | (0.0) | 3.6 | (0.4) | 1.4 | (2.6) | (0.8) | (1.6) | (0.5) | (2.8) | 0.4 | 0.4 | 3.2 | (0.9) | 4.2 | 2.5 | 5.0 | 0.7 | (43.2) | 14.9 | 26.1 | 14.9 | (42.2) | 16.2 | 16.2 | 16.2 |
| Net Income | (70.8) | (9.5) | (76.8) | (398.7) | (523.4) | (55.4) | (1.7) | (40.2) | (19.5) | (1.6) | 1.7 | (127.6) | 1.6 | 7.2 | 14.8 | 12.4 | 7.2 | (16.0) | 10.0 | 5.1 | 1.8 | 3.3 | 6.8 | 4.8 | 2.2 | 4.1 | 5.4 | 4.2 | 3.3 | 2.7 | 3.8 | 4.4 | 2.1 | 3.4 | 2.1 | 1.4 | (0.0) | 0.1 | (0.0) | 2.4 | (0.0) | 2.0 | 2.0 | 2.8 | 0.3 | 1.7 | 0.9 | 1.3 | 0.1 | (0.0) | 0.6 | (0.9) | (1.5) | 1.0 | 0.7 | 2.0 | 0.4 | 2.0 | 1.0 | 1.8 | (0.1) | 1.3 | (0.6) | 0.4 | (2.3) | (0.8) | (1.4) | (0.5) | (2.3) | 0.5 | (0.3) | 1.7 | (0.1) | 3.6 | 1.8 | 2.7 | 0.3 | 2.8 | (0.4) | 3.5 | 0.4 | 4.2 | 1.6 | 1.6 | 1.6 |
| EPS (Diluted) | -0.98 | -0.13 | -1.07 | -5.58 | -7.32 | -3.69 | -0.06 | 0.05 | -0.35 | -0.06 | 0.06 | 0.08 | 0.06 | 0.23 | 0.44 | 0.38 | 0.21 | -0.55 | 0.32 | 0.17 | 0.06 | 0.12 | 0.24 | 0.17 | 0.08 | 0.14 | 0.19 | 0.15 | 0.12 | 0.09 | 0.13 | 0.15 | 0.07 | 0.12 | 0.07 | 0.05 | -0.00 | 0.00 | -0.00 | 0.07 | -0.00 | 0.06 | 0.06 | 0.08 | 0.01 | 0.05 | 0.03 | 0.04 | 0.00 | – | 0.01 | -0.02 | -0.04 | 0.02 | 0.02 | 0.05 | 0.01 | 0.05 | 0.02 | 0.04 | -0.00 | 0.03 | -0.01 | 0.01 | -0.06 | -0.02 | -0.03 | -0.01 | -0.06 | 0.01 | -0.01 | 0.04 | -0.00 | 0.11 | 0.04 | 0.10 | 0.01 | 0.09 | -0.01 | 0.11 | 0.01 | 0.14 | 0.05 | 0.05 | 0.05 |
| Balance Sheet | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 47.7 | 40.6 | 46.3 | 61.7 | 78.7 | 276.0 | 278.5 | 237.4 | 230.4 | 226.7 | 212.1 | 238.0 | 307.1 | 344.5 | 364.3 | 374.1 | 375.1 | 361.6 | 99.4 | 109.0 | 93.8 | 82.6 | 57.4 | 50.4 | 40.3 | 52.5 | 52.1 | 44.4 | 38.9 | 34.7 | 29.4 | 30.3 | 25.4 | 26.0 | 19.3 | 21.4 | 16.6 | 18.5 | 29.8 | 28.7 | 15.0 | 18.5 | 17.5 | 20.9 | 33.4 | 22.9 | 20.8 | ||||||||||||||||||||||||||||||||||||||
| Total Assets | 877.9 | 937.3 | 987.4 | 1,096.5 | 1,506.1 | 2,266.5 | 733.0 | 717.1 | 706.2 | 699.9 | 687.6 | 730.6 | 746.8 | 764.7 | 779.4 | 799.7 | 799.2 | 789 | 509.4 | 482.2 | 464.4 | 456.6 | 231.2 | 223.3 | 211.5 | 221.6 | 214.0 | 208.5 | 202.6 | 176.5 | 173.0 | 173.2 | 168.5 | 173.2 | 169.7 | 170.3 | 168.5 | 170.1 | 186.5 | 192.8 | 178.4 | 222.4 | 217.1 | 214.1 | 208.9 | 206.6 | 186.3 | ||||||||||||||||||||||||||||||||||||||
| Total Debt | 14.9 | 111.3 | 136.4 | 137.6 | 153.8 | 436.0 | 429.6 | 430.1 | 430.9 | 431.2 | 431.6 | 479.4 | 479.8 | 480.2 | 480.1 | 480.0 | 480.9 | 481.3 | 222.0 | 222.4 | 224.5 | 184.4 | 80.5 | 82.3 | 53.5 | 54.5 | 53.8 | 54.9 | 56.0 | 25.0 | 24.8 | 27.3 | 29.8 | 32.2 | 34.7 | 35.9 | 37.2 | 38.4 | 49.7 | 49.6 | 0 | 0 | 0 | 0 | 1.5 | 2.2 | 6.8 | ||||||||||||||||||||||||||||||||||||||
| Stockholders' Equity | 524.5 | 594.6 | 597.9 | 668.7 | 1,056.4 | 1,571.9 | 249.5 | 236.8 | 223.5 | 222.9 | 209.0 | 202.3 | 210.0 | 217.5 | 229.8 | 238.4 | 241.2 | 222.8 | 208.5 | 193.8 | 182.1 | 202.5 | 162.3 | 153.5 | 145.4 | 153.0 | 147.8 | 141.4 | 135.1 | 132.6 | 130.9 | 128.7 | 122.8 | 120.7 | 118.3 | 119.9 | 117.5 | 117.6 | 119.7 | 123.1 | 161.0 | 202.6 | 198.9 | 197.9 | 193.0 | 191.0 | 167.0 | ||||||||||||||||||||||||||||||||||||||
| Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | (0.1) | 11.8 | (9.1) | 1.5 | 12.2 | (29.2) | (4.6) | (29.3) | (1.8) | 18.7 | 25.8 | 9.4 | 8.3 | 19.8 | 22.5 | 20.9 | 27.6 | 24.6 | 23.2 | 18.2 | 15.7 | 19.1 | 11.5 | 12.1 | 9.7 | 9.5 | 11.2 | 9.0 | 9.8 | 6.5 | 6.6 | 6.9 | 3.8 | 9.6 | 2.5 | 7.2 | (0.6) | 4.4 | 5.5 | 5.9 | 2.4 | ||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (0.1) | (4.2) | (4.0) | (0.1) | (4.4) | (1.8) | (1.3) | (1.9) | (1.8) | (3.7) | (3.6) | (1.8) | (1.4) | (3.2) | (3.7) | (3.6) | (3.6) | (3.4) | (3.0) | (3.1) | (3.1) | (1.7) | (1.6) | (1.7) | (1.6) | (1.6) | (1.4) | (1.5) | (1.8) | (0.6) | (0.9) | (1.4) | (2.6) | (1.4) | (0.8) | (0.9) | (1.1) | (1.0) | (0.8) | (1.5) | (1.1) | ||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (0.1) | 7.6 | (13.1) | 1.4 | 7.8 | (31.0) | (5.9) | (31.2) | (3.5) | 15.0 | 22.2 | 7.6 | 6.9 | 16.6 | 18.8 | 17.3 | 24.0 | 21.2 | 20.2 | 15.1 | 12.6 | 17.4 | 9.9 | 10.4 | 8.1 | 7.9 | 9.8 | 7.5 | 8.0 | 5.9 | 5.7 | 5.5 | 1.2 | 8.3 | 1.6 | 6.3 | (1.7) | 3.5 | 4.7 | 4.4 | 1.2 | ||||||||||||||||||||||||||||||||||||||||||||