UHT - Universal Health Realty Income Trust
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
| 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 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1988 Q3 | 1988 Q2 | 1988 Q1 | 1987 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q3 | 1986 Q2 | 1985 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 24.5 | 74.0 | 25.3 | 24.9 | 24.5 | 24.6 | 24.5 | 24.7 | 25.1 | 24.3 | 24.2 | 23.8 | 23.2 | 24.1 | 22.2 | 22.2 | 22.2 | 21.4 | 21.2 | 20.9 | 20.7 | 19.8 | 19.7 | 19.3 | 19.2 | 18.9 | 19.9 | 19.3 | 19.1 | 18.7 | 18.8 | 20.1 | 18.5 | 18.3 | 18.2 | 18.1 | 17.8 | 17.6 | 16.8 | 16.5 | 16.2 | 16.0 | 15.7 | 16.0 | 16.2 | 15.9 | 15.3 | 14.3 | 14.3 | 13.4 | 13.4 | 13.5 | 13.9 | 13.3 | 13.6 | 13.7 | 13.4 | 8.7 | 7.4 | 6.8 | 6.7 | 6.6 | 7.2 | 7.5 | 7.6 | 8.1 | 7.9 | 8.0 | 7.9 | 7.5 | 7.4 | 7.2 | 7.0 | 6.9 | 6.9 | 7.1 | 7.0 | 7.4 | 8.2 | 8.1 | 8.2 | 8.3 | 8.2 | 8.3 | 8.5 | 8.2 | 8.4 | 8.4 | 6.8 | 7.1 | 6.7 | 6.7 | 7.2 | 7.1 | 7.1 | 7.2 | 8.0 | 6.9 | 6.9 | 6.9 | 6.9 | 7.0 | 6.9 | 6.7 | 6.7 | 4.3 | 6.4 | 6.5 | 6.8 | 4.9 | 6.1 | 6.2 | 6 | 5.5 | 5.6 | 5.8 | 5.9 | 5.2 | 5.6 | 5.6 | 5.4 | 5.1 | 5.2 | 5.1 | 4.9 | 4.7 | 4.7 | 4.8 | 4.7 | 4.5 | 4.5 | 4.6 | 4.9 | 4.6 | 4.6 | 4.7 | 5.1 | 4.9 | 4.9 | 4.9 | 5.2 | 4.7 | 5.8 | 4.4 | 4.5 | 5 | 4.7 | 4.5 | 4.2 | 4.1 | 3.9 | 4 | 3.4 | 3.5 | 3.4 | 3.4 | 3.4 | 3.5 | 3.4 | 3.4 |
| Cost of Revenue | 7.2 | 4.1 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 2.1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 17.3 | 69.8 | 23.9 | 23.5 | 23.2 | 23.3 | 23.1 | 23.4 | 23.8 | 23.0 | 22.9 | 22.5 | 21.9 | 22.8 | 20.9 | 20.9 | 21.0 | 20.3 | 20.1 | 19.8 | 19.6 | 18.8 | 18.7 | 18.3 | 18.2 | 17.8 | 18.9 | 18.3 | 18.1 | 17.8 | 17.9 | 19.2 | 17.6 | 17.3 | 17.3 | 17.3 | 16.9 | 16.7 | 16.0 | 15.7 | 15.5 | 15.3 | 15.0 | 15.4 | 15.5 | 15.3 | 14.6 | 13.7 | 13.7 | 12.8 | 12.8 | 12.9 | 13.3 | 11.2 | 13.1 | 13.1 | 12.8 | 8.7 | 7.4 | 6.8 | 6.7 | 6.6 | 7.2 | 7.5 | 7.6 | 8.1 | 7.9 | 8.0 | 7.9 | 7.5 | 7.4 | 7.2 | 7.0 | 6.9 | 6.9 | 7.1 | 7.0 | 7.4 | 8.2 | 8.1 | 8.2 | 8.3 | 8.2 | 8.3 | 8.5 | 8.2 | 8.4 | 8.4 | 6.8 | 7.1 | 6.7 | 6.7 | 7.2 | 7.1 | 7.1 | 7.2 | 8.0 | 6.9 | 6.9 | 6.9 | 6.9 | 7.0 | 6.9 | 6.7 | 6.7 | 4.3 | 6.4 | 6.5 | 6.8 | 4.9 | 6.1 | 6.2 | 6 | 5.5 | 5.6 | 5.8 | 5.9 | 5.2 | 5.6 | 5.6 | 5.4 | 5.1 | 5.2 | 5.1 | 4.9 | 4.7 | 4.7 | 4.8 | 4.7 | 4.5 | 4.5 | 4.6 | 4.9 | 4.6 | 4.6 | 4.7 | 5.1 | 4.9 | 4.9 | 4.9 | 5.2 | 4.7 | 5.8 | 4.4 | 4.5 | 5 | 4.7 | 4.5 | 4.2 | 4.1 | 3.9 | 4 | 3.4 | 3.5 | 3.4 | 3.4 | 3.4 | 3.5 | 3.4 | 3.4 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | (0.1) | 0.5 | 0.5 | 0.5 | 0.5 | 1.0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses | 7.0 | 42.2 | 15.5 | 14.6 | 14.2 | 14.0 | 14.6 | 13.8 | 14.3 | 14.8 | 14.9 | 15.1 | 14.1 | 14.1 | 13.5 | 13.7 | 13.6 | 12.9 | 11.7 | 11.8 | 11.3 | 11.1 | 11.0 | 10.9 | 10.7 | 10.8 | 11.0 | 10.8 | 10.9 | 10.3 | 10.4 | 10.6 | 10.6 | 10.4 | 10.3 | 10.3 | 10.0 | 9.8 | 9.7 | 9.3 | 9.1 | 8.8 | 9.2 | 9.9 | 9.6 | 9.7 | 9.1 | 8.3 | 8.1 | 7.4 | 7.6 | 7.9 | 7.9 | 5.9 | 8.3 | 8.8 | 8.7 | 9.7 | 3.2 | 3.0 | 2.5 | 2.7 | 3.1 | 3.0 | 2.9 | 3.1 | 3.1 | 3.1 | 3.0 | 3.2 | 2.7 | 2.6 | 2.5 | 2.9 | 2.4 | 2.7 | 2.8 | 3.1 | 3.6 | 3.2 | 3.3 | 3.8 | 3.4 | 3.4 | 3.3 | 3.1 | 3.1 | 3.2 | 2.2 | 2.4 | 2.3 | 2.2 | 2.3 | 2.5 | 2.3 | 2.2 | 3.1 | 2.3 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.1 | 2.1 | 15.1 | (3.2) | (1.7) | (1.8) | 12.1 | (1.7) | (1.8) | (1.7) | 10.9 | (1.6) | (1.5) | (1.5) | 9.0 | (1.6) | (1.4) | (1.3) | 8.0 | (1.3) | (1.2) | (1.2) | 5.3 | (1.1) | (0.4) | (0.8) | (1.2) | (1.1) | (1.1) | (1.1) | (7.6) | (7.1) | (1.1) | (1.1) | (1.1) | (1.1) | (1.1) | (1.5) | (1.4) | (1.3) | (1.1) | (1.2) | (4.9) | 0 | 0 | 0 | (3.8) | 0 | 0 | 0 | (3.7) | 0 | 0 | 0 | (3.6) | 0 | 0 |
| Operating Expenses | 8.4 | 42.2 | 15.5 | 14.6 | 14.2 | 14.0 | 14.6 | 13.8 | 14.3 | 14.8 | 14.9 | 15.1 | 14.1 | 14.1 | 13.5 | 13.7 | 13.6 | 12.9 | 12.8 | 12.9 | 12.4 | 12.1 | 12.0 | 12.0 | 11.8 | 11.8 | 12.0 | 11.8 | 11.9 | 11.3 | 11.3 | 11.6 | 11.5 | 11.4 | 11.2 | 11.2 | 10.8 | 10.7 | 10.6 | 10.1 | 9.8 | 9.5 | 9.9 | 10.6 | 10.2 | 10.4 | 9.7 | 8.9 | 8.8 | 8.0 | 8.2 | 8.5 | 8.5 | 5.8 | 8.9 | 9.3 | 9.2 | 10.2 | 4.2 | 3.4 | 2.9 | 3.1 | 3.6 | 3.5 | 3.4 | 3.5 | 3.5 | 3.5 | 3.4 | 3.6 | 3.1 | 3.0 | 2.9 | 2.9 | 2.8 | 2.7 | 2.8 | 3.1 | 3.6 | 3.2 | 3.3 | 3.8 | 3.4 | 3.4 | 3.3 | 3.1 | 3.1 | 3.2 | 2.2 | 2.4 | 2.3 | 2.2 | 2.3 | 2.5 | 2.3 | 2.2 | 3.1 | 2.3 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.1 | 2.1 | 15.1 | (3.2) | (1.7) | (1.8) | 12.1 | (1.7) | (1.8) | (1.7) | 10.9 | (1.6) | (1.5) | (1.5) | 9.0 | (1.6) | (1.4) | (1.3) | 8.0 | (1.3) | (1.2) | (1.2) | 5.3 | (1.1) | (0.4) | (0.8) | (1.2) | (1.1) | (1.1) | (1.1) | (7.6) | (7.1) | (1.1) | (1.1) | (1.1) | (1.1) | (1.1) | (1.5) | (1.4) | (1.3) | (1.1) | (1.2) | (4.9) | 0 | 0 | 0 | (3.8) | 0 | 0 | 0 | (3.7) | 0 | 0 | 0 | (3.6) | 0 | 0 |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | 9.0 | 27.7 | 8.4 | 8.8 | 9.0 | 9.3 | 8.5 | 9.6 | 9.5 | 8.2 | 8.0 | 7.4 | 7.8 | 8.7 | 7.3 | 7.2 | 7.4 | 7.4 | 7.3 | 6.9 | 7.2 | 6.6 | 6.6 | 6.3 | 6.4 | 6.1 | 6.9 | 6.6 | 6.2 | 6.5 | 6.5 | 7.6 | 6.1 | 6.0 | 6.1 | 6.1 | 6.0 | 6.0 | 5.4 | 5.6 | 5.6 | 5.7 | 5.1 | 4.7 | 5.3 | 4.9 | 4.9 | 4.8 | 4.9 | 4.8 | 4.6 | 4.5 | 4.8 | 5.4 | 4.2 | 3.8 | 3.6 | (1.5) | 3.2 | 3.3 | 3.7 | 3.4 | 3.6 | 4.0 | 4.3 | 4.6 | 4.4 | 4.5 | 4.4 | 4.0 | 4.3 | 4.2 | 4.1 | 4.0 | 4.1 | 4.4 | 4.3 | 4.4 | 4.6 | 4.9 | 4.9 | 4.4 | 4.9 | 5.0 | 5.2 | 5.1 | 5.2 | 5.1 | 4.6 | 4.7 | 4.4 | 4.5 | 4.9 | 4.5 | 4.8 | 4.9 | 4.8 | 4.6 | 4.7 | 4.6 | 4.7 | 4.8 | 4.7 | 4.6 | 4.6 | (10.9) | 9.6 | 8.2 | 8.6 | (7.2) | 7.8 | 8 | 7.7 | (5.4) | 7.2 | 7.3 | 7.4 | (3.8) | 7.2 | 7 | 6.7 | (2.9) | 6.5 | 6.3 | 6.1 | (0.5) | 5.8 | 5.2 | 5.5 | 5.7 | 5.6 | 5.7 | 6 | 12.2 | 11.7 | 5.8 | 6.2 | 6 | 6 | 6 | 6.7 | 6.1 | 7.1 | 5.5 | 5.7 | 9.9 | 4.7 | 4.5 | 4.2 | 7.9 | 3.9 | 4 | 3.4 | 7.2 | 3.4 | 3.4 | 3.4 | 7.1 | 3.4 | 3.4 |
| Interest Expense | 4.8 | 2.6 | 15.7 | 5.3 | 5.2 | 5.7 | 6.1 | 6.0 | 6.0 | 6.0 | 5.8 | 5.4 | 4.8 | 4.1 | 3.1 | 2.1 | 1.8 | 3.0 | 1.8 | 1.7 | 1.6 | 1.8 | 1.5 | 1.7 | 2.2 | 2.4 | 2.5 | 2.6 | 2.7 | 2.6 | 2.5 | 2.4 | 2.5 | 2.4 | 2.5 | 2.5 | 2.7 | 2.6 | 2.4 | 2.2 | 2.2 | 2.1 | 2.0 | 2.0 | 2.1 | 2.2 | 2.1 | 2.0 | 2.0 | 1.9 | 1.8 | 1.9 | 1.9 | 1.9 | 1.9 | 2.0 | 2.0 | 0.9 | 0.7 | 0.4 | 0.4 | 0.4 | 0.6 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.6 | 0.7 | 0.7 | 0.5 | 0.5 | 0 | 0.4 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0.0 | 2.3 | 1.5 | 0.8 | 0.8 | 5.7 | 0.0 | 0.0 | 1.6 | 5.8 | 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 | 0.1 | 0 | 0.0 | 0.0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 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 |
| Profitability | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EBITDA | 16.4 | 14.1 | 17.3 | 16.8 | 16.9 | 17.1 | 17.1 | 18.1 | 18.1 | 16.8 | 16.7 | 15.8 | 15.9 | 16.3 | 14.6 | 14.0 | 13.9 | 101.6 | 13.9 | 15.2 | 14.0 | 13.2 | 13.1 | 12.8 | 13.2 | 14.5 | 13.6 | 13.3 | 13.6 | 13.4 | 13.1 | 14.3 | 18.4 | 14.8 | 12.8 | 12.8 | 40.4 | 13.1 | 12.1 | 12.3 | 12.1 | 11.7 | 11.1 | 19.9 | 11.4 | 24.5 | 35.6 | 10.2 | 10.6 | 10.0 | 9.7 | 9.6 | 10.2 | 20.3 | 10.1 | 9.4 | 16.8 | 6.3 | 5.0 | 4.9 | 5.2 | 5.0 | 5.2 | 5.6 | 5.9 | 6.2 | 6.0 | 6.1 | 6.0 | 5.5 | 5.8 | 5.7 | 5.5 | 5.4 | 5.5 | 5.6 | 5.6 | 5.7 | 6.2 | 6.3 | 6.2 | 6.0 | 6.3 | 6.4 | 6.6 | 6.5 | 6.7 | 6.6 | 5.7 | 5.8 | 5.6 | 5.6 | 6.0 | 5.6 | 5.9 | 6.0 | 11.4 | 5.7 | 5.8 | 5.7 | 5.8 | 5.9 | 5.9 | 5.7 | 5.7 | (9.9) | 10.6 | 9.1 | 9.6 | (6.3) | 8.7 | 9.1 | 8.7 | (4.6) | 8.2 | 8.2 | 8.4 | (3.0) | 8.1 | 8 | 7.6 | (2.1) | 7.3 | 7.3 | 6.9 | 0.2 | 6.6 | 6 | 6.4 | 6.4 | 6.4 | 6.5 | 6.8 | 12.9 | 12.5 | 6.6 | 7 | 6.8 | 6.8 | 6.8 | 7.5 | 6.9 | 7.9 | 6.3 | 6.5 | 9.9 | 4.7 | 4.5 | 4.2 | 7.9 | 3.9 | 4 | 3.4 | 7.2 | 3.4 | 3.4 | 3.4 | 7.1 | 3.4 | 3.4 |
| EBIT | 9.5 | 6.9 | 9.4 | 9.8 | 10.0 | 10.3 | 10.1 | 11.3 | 11.3 | 9.6 | 9.7 | 8.9 | 9.2 | 9.7 | 7.9 | 7.3 | 7.2 | 94.6 | 7.1 | 8.3 | 7.2 | 6.8 | 6.7 | 6.4 | 6.8 | 8.2 | 7.2 | 6.9 | 6.9 | 7.0 | 6.9 | 8.2 | 12.1 | 8.5 | 6.5 | 6.5 | 34.2 | 7.0 | 6.2 | 6.8 | 6.6 | 6.4 | 5.7 | 14.0 | 5.8 | 18.5 | 30.3 | 5.4 | 5.8 | 5.3 | 5.1 | 4.9 | 5.3 | 15.6 | 4.9 | 4.4 | 11.5 | 3.8 | 3.2 | 3.3 | 3.7 | 3.4 | 3.6 | 4.0 | 4.3 | 4.6 | 4.4 | 4.5 | 4.4 | 4.0 | 4.3 | 4.2 | 4.1 | 4.0 | 4.1 | 4.4 | 4.3 | 4.4 | 4.6 | 4.9 | 4.9 | 4.4 | 4.9 | 5.0 | 5.2 | 5.1 | 5.2 | 5.1 | 4.6 | 4.7 | 4.4 | 4.5 | 4.9 | 4.5 | 4.8 | 4.9 | 10.3 | 4.6 | 4.7 | 4.6 | 4.7 | 4.8 | 4.7 | 4.6 | 4.6 | (10.9) | 9.6 | 8.2 | 8.6 | (7.2) | 7.8 | 8 | 7.7 | (5.4) | 7.2 | 7.3 | 7.4 | (3.8) | 7.2 | 7 | 6.7 | (2.9) | 6.5 | 6.3 | 6.1 | (0.5) | 5.8 | 5.2 | 5.5 | 5.7 | 5.6 | 5.7 | 6 | 12.2 | 11.7 | 5.8 | 6.2 | 6 | 6 | 6 | 6.7 | 6.1 | 7.1 | 5.5 | 5.7 | 9.9 | 4.7 | 4.5 | 4.2 | 7.9 | 3.9 | 4 | 3.4 | 7.2 | 3.4 | 3.4 | 3.4 | 7.1 | 3.4 | 3.4 |
| Income Before Tax | 5.0 | 4.3 | 4.0 | 4.5 | 4.8 | 4.7 | 4.0 | 5.3 | 5.3 | 3.6 | 3.9 | 3.5 | 4.5 | 5.6 | 4.8 | 5.2 | 5.4 | 91.6 | 5.3 | 6.6 | 5.6 | 5 | 5.2 | 4.7 | 4.6 | 5.8 | 4.7 | 4.3 | 4.2 | 4.4 | 4.4 | 5.8 | 9.6 | 6.1 | 4.0 | 4.0 | 31.6 | 4.4 | 3.8 | 4.5 | 4.4 | 4.4 | 3.6 | 12.0 | 3.7 | 16.2 | 28.1 | 3.4 | 3.8 | 3.5 | 3.3 | 2.9 | 3.4 | 4.5 | 3.0 | 2.5 | 9.5 | 62.6 | 3.3 | 3.7 | 4.1 | 4.1 | 3.4 | 4.3 | 4.5 | 4.6 | 4.6 | 4.8 | 4.6 | 4.0 | 4.3 | 4.2 | 4.1 | 4.0 | 4.1 | 4.4 | 4.3 | 4.4 | 4.6 | 4.9 | 4.9 | 4.4 | 4.9 | 5.0 | 5.2 | 5.1 | 5.2 | 5.1 | 4.6 | 4.7 | 4.4 | 4.5 | 4.9 | 4.5 | 4.8 | 4.9 | 4.8 | 4.6 | 4.7 | 4.6 | 4.7 | 4.8 | 4.7 | 4.6 | 4.6 | (10.9) | 9.6 | 8.2 | 8.6 | (7.2) | 7.8 | 8 | 7.7 | (5.4) | 7.2 | 7.3 | 7.4 | (3.8) | 7.2 | 7 | 6.7 | (2.9) | 6.5 | 6.3 | 6.1 | (0.5) | 5.8 | 5.2 | 5.5 | 5.7 | 5.6 | 5.7 | 6 | 12.2 | 11.7 | 5.8 | 6.2 | 6 | 6 | 6 | 6.7 | 6.1 | 7.1 | 5.5 | 5.7 | 9.9 | 4.7 | 4.5 | 4.2 | 7.9 | 3.9 | 4 | 3.4 | 7.2 | 3.4 | 3.4 | 3.4 | 7.1 | 3.4 | 3.4 |
| Income Tax Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | 0 | 0 | 0 | 4.8 | 0.1 | 0.1 | (0.1) | 0.0 | (0.3) | (1.2) | (1.4) | (2.8) | (11.1) | (1.9) | 0.0 | (0.8) | (1.6) | (1.2) | (2.4) | (0.3) | (0.1) | (1.0) | (0.2) | (3.4) | (0.7) | (0.6) | (0.8) | (0.5) | (0.3) | (0.3) | (1.4) | (0.4) | (0.2) | 0.3 | 0.5 | 0.1 | 0.9 | 0.8 | 0.7 | (14.8) | 7.3 | 4.4 | 4.7 | (10.9) | 4.3 | 4.5 | 4.1 | (8.8) | 3.9 | 3.7 | 3.7 | (7.4) | 3.7 | 3.4 | 3.1 | (6.3) | 3 | 2.8 | 2.8 | (3.8) | 2.6 | 1 | 1.9 | 2.3 | 2.5 | 2.8 | 3.1 | 16.2 | 15.2 | 3.2 | 3.2 | 3.3 | 3.3 | 3.2 | 4.1 | 4.1 | 3.8 | 3.6 | 3.7 | 7.7 | 2.7 | 2.3 | 2.1 | 5.9 | 1.8 | 1.9 | 1.3 | 5 | 1.2 | 1.2 | 1.3 | 5 | 1.1 | 1.1 |
| Net Income | 5.0 | 4.3 | 4.0 | 4.5 | 4.8 | 4.7 | 4.0 | 5.3 | 5.3 | 3.6 | 3.9 | 3.5 | 4.5 | 5.6 | 4.8 | 5.2 | 5.4 | 91.6 | 5.3 | 6.6 | 5.6 | 5 | 5.2 | 4.7 | 4.6 | 5.8 | 4.7 | 4.3 | 4.2 | 4.4 | 4.4 | 5.8 | 9.6 | 6.1 | 4.0 | 4.0 | 31.6 | 4.4 | 3.8 | 4.5 | 4.4 | 4.4 | 3.6 | 12.0 | 3.7 | 16.2 | 28.1 | 3.4 | 3.8 | 3.5 | 3.3 | 2.9 | 3.4 | 4.5 | 3.0 | 2.5 | 9.5 | 62.6 | 3.3 | 3.7 | 4.1 | 4.1 | 3.4 | 4.3 | 4.5 | 4.6 | 4.6 | 4.8 | 4.6 | (0.9) | 4.2 | 4.2 | 4.2 | 4.0 | 4.4 | 8.0 | 5.8 | 7.1 | 15.7 | 6.9 | 4.9 | 5.2 | 6.4 | 6.2 | 7.6 | 6.7 | 5.5 | 6.4 | 5.0 | 8.1 | 5.3 | 5.3 | 5.7 | 5.1 | 5.1 | 5.2 | 6.3 | 5.0 | 4.9 | 4.3 | 4.1 | 4.7 | 3.9 | 3.8 | 3.9 | 4.0 | 2.3 | 3.8 | 3.9 | 3.7 | 3.5 | 3.5 | 3.6 | 3.4 | 3.3 | 3.6 | 3.7 | 3.6 | 3.5 | 3.6 | 3.6 | 3.4 | 3.5 | 3.5 | 3.3 | 3.2 | 3.2 | 4.2 | 3.6 | 3.4 | 3.1 | 2.9 | 2.9 | (4) | (3.5) | 2.6 | 3 | 2.7 | 2.7 | 2.8 | 2.6 | 2 | 3.3 | 1.9 | 2 | 2.2 | 2 | 2.2 | 2.1 | 2 | 2.1 | 2.1 | 2.1 | 2.2 | 2.2 | 2.2 | 2.1 | 2.1 | 2.3 | 2.3 |
| Per Share Data | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | 0.36 | 0.32 | 0.29 | 0.33 | 0.35 | 0.34 | 0.29 | 0.38 | 0.38 | 0.26 | 0.28 | 0.25 | 0.32 | 0.41 | 0.35 | 0.38 | 0.39 | 6.66 | 0.39 | 0.48 | 0.41 | 0.36 | 0.38 | 0.34 | 0.33 | 0.43 | 0.34 | 0.31 | 0.31 | 0.32 | 0.32 | 0.42 | 0.70 | 0.44 | 0.29 | 0.30 | 2.32 | 0.33 | 0.28 | 0.34 | 0.33 | 0.33 | 0.27 | 0.90 | 0.28 | 1.24 | 2.18 | 0.26 | 0.29 | 0.27 | 0.26 | 0.23 | 0.27 | 0.36 | 0.24 | 0.19 | 0.75 | 4.95 | 0.26 | 0.29 | 0.33 | 0.34 | 0.27 | 0.35 | 0.37 | 0.38 | 0.38 | 0.40 | 0.39 | -0.07 | 0.35 | 0.35 | 0.35 | 0.34 | 0.37 | 0.68 | 0.49 | 0.61 | 1.33 | 0.58 | 0.42 | 0.44 | 0.54 | 0.53 | 0.64 | 0.57 | 0.47 | 0.55 | 0.43 | 0.69 | 0.46 | 0.45 | 0.48 | 0.43 | 0.44 | 0.44 | 0.54 | 0.48 | 0.42 | 0.44 | 0.46 | 0.52 | 0.43 | 0.42 | 0.44 | 0.44 | 0.25 | 0.43 | 0.44 | 0.42 | 0.39 | 0.39 | 0.40 | 0.38 | 0.37 | 0.40 | 0.41 | 0.40 | 0.39 | 0.40 | 0.40 | 0.38 | 0.38 | 0.39 | 0.37 | 0.36 | 0.36 | 0.47 | 0.41 | 0.40 | 0.35 | 0.33 | 0.41 | -0.56 | -0.49 | 0.38 | 0.42 | 0.38 | 0.39 | 0.39 | 0.37 | 0.29 | 0.47 | 0.26 | 0.29 | 0.31 | 0.28 | 0.32 | 0.29 | 0.28 | 0.29 | 0.31 | 0.27 | 0.27 | 0.26 | 0.26 | 0.26 | 0.25 | 0.26 | 0.26 |
| EPS (Diluted) | 0.36 | 0.32 | 0.29 | 0.32 | 0.34 | 0.34 | 0.29 | 0.38 | 0.38 | 0.26 | 0.28 | 0.25 | 0.32 | 0.41 | 0.35 | 0.38 | 0.39 | 6.65 | 0.39 | 0.48 | 0.41 | 0.36 | 0.38 | 0.34 | 0.33 | 0.42 | 0.34 | 0.31 | 0.31 | 0.32 | 0.32 | 0.42 | 0.70 | 0.44 | 0.29 | 0.30 | 2.32 | 0.33 | 0.28 | 0.34 | 0.33 | 0.33 | 0.27 | 0.90 | 0.28 | 1.24 | 2.18 | 0.26 | 0.29 | 0.27 | 0.26 | 0.23 | 0.27 | 0.36 | 0.24 | 0.19 | 0.75 | 4.95 | 0.26 | 0.29 | 0.33 | 0.34 | 0.27 | 0.35 | 0.37 | 0.38 | 0.38 | 0.40 | 0.39 | -0.07 | 0.35 | 0.35 | 0.35 | 0.34 | 0.37 | 0.67 | 0.49 | 0.60 | 1.32 | 0.58 | 0.42 | 0.44 | 0.54 | 0.52 | 0.64 | 0.56 | 0.47 | 0.54 | 0.43 | 0.69 | 0.45 | 0.45 | 0.48 | 0.43 | 0.43 | 0.44 | 0.53 | 0.48 | 0.42 | 0.44 | 0.46 | 0.52 | 0.43 | 0.42 | 0.44 | 0.44 | 0.25 | 0.42 | 0.44 | 0.42 | 0.39 | 0.39 | 0.40 | 0.38 | 0.37 | 0.40 | 0.41 | 0.40 | 0.39 | 0.40 | 0.40 | 0.38 | 0.38 | 0.39 | 0.37 | 0.36 | 0.36 | 0.47 | 0.41 | 0.40 | 0.35 | 0.33 | 0.41 | -0.56 | -0.49 | 0.38 | 0.42 | 0.38 | 0.39 | 0.39 | 0.37 | 0.28 | 0.47 | 0.26 | 0.29 | 0.31 | 0.28 | 0.32 | 0.29 | 0.28 | 0.29 | 0.31 | 0.27 | 0.27 | 0.26 | 0.26 | 0.26 | 0.25 | 0.26 | 0.26 |
| Shares Outstanding | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.7 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | 13.4 | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 | 13.0 | 12.9 | 12.9 | 12.8 | 12.7 | 12.7 | 12.7 | 12.7 | 12.7 | 12.7 | 12.7 | 12.7 | 12.6 | 12.6 | 12.6 | 12.6 | 12.3 | 12.3 | 12.1 | 12.1 | 11.9 | 11.9 | 11.9 | 11.9 | 11.9 | 11.9 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 10.5 | 11.6 | 9.7 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.2 | 8.8 | 8.9 | 9.0 | 9.0 | 9.0 | 9 | 9.0 | 8.9 | 9 | 9.0 | 9.0 | 9.0 | 9 | 9 | 8.9 | 9.2 | 9.0 | 8.9 | 8.9 | 8.9 | 8.9 | 8.8 | 8.5 | 8.9 | 8.8 | 7.1 | 7.2 | 7.1 | 6.8 | 7.1 | 7.1 | 6.9 | 7.2 | 7.0 | 6.9 | 7.0 | 7.3 | 6.9 | 7.1 | 7.1 | 6.9 | 7.2 | 7.1 | 7.2 | 6.8 | 7.8 | 8.1 | 8.5 | 8.5 | 8.1 | 8.4 | 8.8 | 8.8 |
| 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 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 7.1 | 6.7 | 6.9 | 6.6 | 7.0 | 7.1 | 6.4 | 5.6 | 7.7 | 8.2 | 8.4 | 9.5 | 8.1 | 7.6 | 8.1 | 8.4 | 8.9 | 22.5 | 9.3 | 9.7 | 6.2 | 5.7 | 6.3 | 6.3 | 5.7 | 6.1 | 6.5 | 6.1 | 6.0 | 5.0 | 5.1 | 5.7 | 4.2 | 3.4 | 3.9 | 4.1 | 4.1 | 3.9 | 4.0 | 4.7 | 4.3 | 3.9 | 3.7 | 4.3 | 4.0 | 3.9 | 3.7 | 3.9 | 3.8 | 3.3 | 2.9 | 3.1 | 3.3 | 3.0 | 3.2 | 3.2 | 3.8 | 11.6 | 0.8 | 0.7 | 1.0 | 1.0 | 1.1 | 1.2 | 1.2 | 3.0 | 1.8 | 2.0 | 1.5 | 0.6 | 1.5 | 1.5 | 1.1 | 1.1 | 1.0 | 0.8 | 0.8 | 0.8 | 1.4 | 1.3 | 1.8 | 1.7 | 4.3 | 2.5 | 7.2 | 3.6 | 1.2 | 1.2 | 1.1 | 0.6 | 0.8 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.5 | 1.6 | 0.4 | 0.3 | 0.3 | 0.4 | 0.6 | 0.9 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 1.2 | 0 | 0 | 0 | 0.1 | 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 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.4 | 52.0 | 51.7 | 46.9 | 46.6 | 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 | 137.7 | 135.4 | 139.4 | 0 | 138.8 | 139.7 | 130.4 | 131.2 | 131.2 | 127.8 | 127.3 | 127.5 | 120.9 | 124.3 | 124.8 | 125.7 | 118.7 | 123.6 | 122.4 | 124.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 13.2 | 13.3 | 111.8 | 97.8 | 113.3 | 97.9 | 114.8 | 97.8 | 115.3 | 97.6 | 97.9 | 97.8 | 97.9 | 97.4 | 97.0 | 96.2 | 95.9 | 94.2 | 11.1 | 11.2 | 11.0 | 10.7 | 10.6 | 10.4 | 10.4 | 10.6 | 10.1 | 9.9 | 11.2 | 10.2 | 9.8 | 9.4 | 9.5 | 9.1 | 11.6 | 9.3 | 8.1 | 7.6 | 6.9 | 6.8 | 6.9 | 6.4 | 6.4 | 6.3 | 6.5 | 6.3 | 6.4 | 6.1 | 5.8 | 5.4 | 5.2 | 5.2 | 5.1 | 4.8 | 5.0 | 4.5 | 4.6 | 4.0 | 15.1 | 9.4 | 9.2 | 2.9 | 2.9 | 2.9 | 3.0 | 3.0 | 9.0 | 9.8 | 3.0 | 2.9 | 9.0 | 1.6 | 1.0 | 1.7 | 1.5 | 1.7 | 1.7 | 1.8 | 2.2 | 2.2 | 2.1 | 2.1 | 1.9 | 1.8 | 1.7 | 1.5 | 1.5 | 1.5 | 1.6 | 1.2 | 1.2 | 1.2 | 1.3 | 1.2 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 0.9 | 1.0 | 1.0 | 0.9 | 1.0 | 0.1 | 0.8 | 0 | 0 | 0 | 0.7 | 0 | 0 | 0 | 0.7 | 0 | 0 | 0 | 7.5 | 0 | 0 | 0 | 7.1 | 0 | 0 | 0 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.8 | 0 | 12.9 | 12.9 | 12.9 | 12.9 | 0 | 13 | 13.2 | 13.2 | 13.4 | 13.3 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0 | 0 | 0 | (84.8) | 0 | 0 | 0 | 6.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.4 | 7.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.3 | 11.3 | 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 | 6.3 | 0 | 0 | 0 | 6.4 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 20.2 | 20.0 | 118.7 | 19.5 | 120.3 | 105.0 | 121.2 | 109.7 | 123.0 | 105.8 | 106.3 | 107.2 | 106.0 | 105.0 | 105.1 | 104.6 | 104.8 | 116.7 | 27.8 | 28.3 | 17.2 | 16.4 | 16.9 | 16.7 | 16.1 | 16.7 | 16.6 | 15.9 | 17.2 | 15.2 | 14.9 | 15.2 | 13.7 | 12.5 | 15.6 | 24.7 | 23.4 | 11.5 | 10.9 | 11.5 | 11.2 | 10.3 | 10.1 | 10.6 | 10.4 | 10.2 | 10.1 | 10.0 | 9.7 | 8.7 | 8.1 | 8.3 | 8.4 | 7.9 | 8.1 | 7.7 | 8.4 | 15.7 | 15.9 | 10.1 | 10.1 | 3.9 | 3.9 | 4.1 | 4.2 | 12.4 | 10.8 | 11.8 | 4.5 | 9.9 | 10.5 | 3.1 | 55.5 | 54.9 | 54.3 | 49.5 | 49.1 | 2.6 | 3.6 | 3.5 | 3.8 | 3.8 | 6.2 | 4.3 | 8.9 | 5.1 | 2.7 | 2.7 | 2.7 | 1.8 | 2.0 | 1.8 | 1.9 | 1.8 | 1.7 | 1.7 | 1.6 | 1.6 | 1.5 | 2.4 | 1.4 | 1.3 | 1.2 | 1.4 | 0.7 | 1.6 | 0 | 0 | 0 | 1.3 | 0 | 0 | 0 | 2.0 | 137.7 | 135.4 | 139.4 | 7.6 | 138.8 | 139.7 | 130.4 | 138.4 | 131.2 | 127.8 | 127.3 | 128.2 | 120.9 | 124.3 | 124.8 | 125.7 | 118.7 | 123.6 | 122.4 | 124.8 | 10.8 | 0 | 12.9 | 12.9 | 12.9 | 12.9 | 0 | 13 | 13.2 | 13.2 | 13.4 | 13.3 | 0 | 0 | 0 |
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 11.4 | 11.4 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 11.0 | 11.0 | 11.8 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 | 9.0 | 8.9 | 8.8 | 53.4 | 441.0 | 443.9 | 444.2 | 446.4 | 450.5 | 443.1 | 444.7 | 447.2 | 432.4 | 410.8 | 397.2 | 390.5 | 393.2 | 397.0 | 394.2 | 380.1 | 387.1 | 318.2 | 320.7 | 297.7 | 299.9 | 310.3 | 311.6 | 314.4 | 309.2 | 311.7 | 313.9 | 288.6 | 144.3 | 134.9 | 124.0 | 125.3 | 138.6 | 139.6 | 141.1 | 154.5 | 155.1 | 155.1 | 155.3 | 154.6 | 149.6 | 149.9 | 151.9 | 143.8 | 137.5 | 138.1 | 138.3 | 143.4 | 167.2 | 148.8 | 152.0 | 152.9 | 153.4 | 158.8 | 158.9 | 158.1 | 157.0 | 160.1 | 168.0 | 130.8 | 131.9 | 132.9 | 134.0 | 134.9 | 135.9 | 137.0 | 138.1 | 139.2 | 140.3 | 141.3 | 142.2 | 143.1 | 147.7 | 147.9 | 148.0 | 141.4 | 124.8 | 128.1 | 128.8 | 129.8 | 130.7 | 131.7 | 132.6 | 133.5 | 0 | 0 | 0 | 139.4 | 0 | 0 | 0 | 131.2 | 0 | 0 | 0 | 127.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 97.7 | 133.9 | 122.5 | 123.2 | 124 | 126.3 | 139.3 | 127.9 | 128.7 | 129.4 | 130.2 | 131 | 0 | 0 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 5.3 | 5.6 | 6.0 | 6.5 | 6.9 | 7.3 | 7.8 | 8.2 | 8.7 | 9.1 | 9.7 | 8.3 | 8.9 | 9.4 | 9.9 | 10.5 | 11.2 | 10.0 | 10.4 | 11.1 | 11.0 | 11.7 | 12.1 | 12.9 | 13.7 | 14.6 | 14.9 | 15.8 | 16.6 | 17.4 | 18.3 | 19.3 | 19.4 | 20.6 | 0 | 0 | 0 | 0 | 0 | 21.0 | 19.7 | 19.8 | 20.9 | 22.2 | 22.3 | 23.1 | 25.1 | 21.9 | 23.2 | 20.8 | 22.2 | 23.1 | 24.7 | 26.3 | 25.6 | 27.7 | 29.6 | 28.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.3 | 6.4 | 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 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 372.6 | 20.1 | 20.8 | 20.9 | 14.4 | 13.9 | 14.3 | 14.3 | 14.6 | 9.1 | 9.3 | 9.3 | 9.6 | 9.3 | 9.7 | 9.7 | 10.0 | 10.1 | 23.1 | 9.1 | 9.1 | 4.3 | 4.4 | 4.4 | 8.4 | 6.9 | 5.1 | 5.0 | 4.9 | 5.0 | 5.0 | 4.7 | 4.6 | 4.7 | 4.7 | 4.7 | 4.7 | 35.6 | 36.8 | 36.9 | 36.8 | 31.6 | 7.8 | 8.2 | 7.9 | 8.6 | 8.5 | 28.0 | 27.8 | 39.2 | 39.2 | 33.2 | 28.9 | 28.6 | 38.9 | 38.3 | 38.8 | 33.1 | 82.6 | 82.7 | 87.5 | 80.4 | 78.1 | 75.5 | 71.7 | 61.9 | 60.3 | 64.6 | 63.4 | 56.5 | 55.1 | 52.4 | 53.4 | 52.0 | 51.7 | 46.9 | 46.6 | 47.2 | 32.4 | 36.5 | 32.3 | 29.6 | 29.9 | 37.3 | 30.5 | 40.5 | 38.8 | 38.2 | 45.0 | 61.0 | 60.4 | 49.0 | 48.4 | 48.3 | 48.0 | 46.9 | 45.8 | 46.9 | 44.2 | 40.7 | 38.9 | 39.2 | 39.0 | 37.1 | 37.4 | 35.7 | 0 | 0 | 0 | 38.2 | 0 | 0 | 0 | 11.1 | 0 | 0 | 0 | 7.9 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | (372.6) | 0 | 411.6 | (20.9) | 421.0 | 443.7 | 430.2 | 443.4 | 438.9 | 461.4 | 471.7 | 467.1 | 468.0 | 472.3 | 473.2 | 467.5 | 465.0 | 450.1 | 447.5 | 446.7 | 449.6 | 452.6 | 448.3 | 443.6 | 441.9 | 441.7 | 438.3 | 437.2 | 8.8 | 392.7 | 8.4 | 8.0 | 7.6 | 5.9 | 6.5 | 5.9 | 6.9 | 6.6 | 7.3 | 7.3 | 6.1 | 6.7 | 6.7 | 6.5 | 6.7 | 6.9 | 6.0 | 5.7 | 6.6 | 6.7 | 6.0 | 5.8 | 5.9 | 320.2 | 6.1 | 5.4 | 4.8 | 5.5 | 0 | 0 | 0 | 6.6 | 6.6 | 6.4 | 6.1 | 0 | 0 | 0 | 6.3 | 0 | (6.3) | 4.2 | 5.6 | 3.9 | 4.0 | 3.9 | 8.8 | 3.6 | 4.9 | 13.0 | 14.6 | 14.5 | 13.3 | 5.2 | 9.9 | 6.0 | 12.0 | 10.3 | 3.7 | 2.5 | 2.5 | 2.4 | 2.1 | 1.9 | 1.8 | 1.8 | 1.7 | 1.8 | 1.6 | 2.5 | 1.5 | 1.4 | 1.7 | 1.5 | 1.5 | 1.7 | (124.8) | (128.1) | (128.8) | 1.4 | (130.7) | (131.7) | (132.6) | 2.2 | 148.3 | 146.2 | 148.6 | 1.2 | 146.4 | 147.5 | 136.7 | 1.3 | 132.6 | 129.1 | 128.7 | 1.4 | 122.2 | 125.9 | 127 | 126.7 | 119.9 | 124.6 | 124.1 | 126.9 | 34.1 | 0.8 | 13.2 | 13.2 | 13.1 | 13 | 0.9 | 13.7 | 15 | 13.7 | 13.9 | 13.8 | 137.5 | 120.8 | 122.2 |
| Total Non-Current Assets | 16.6 | 37.2 | 449.3 | 17.4 | 453.2 | 475.9 | 463.1 | 476.8 | 473.2 | 490.5 | 501.6 | 495.7 | 498.3 | 502.5 | 504.2 | 499.3 | 497.7 | 481.7 | 489.9 | 475.7 | 478.6 | 477.6 | 473.7 | 469.9 | 473.0 | 472.1 | 467.3 | 466.8 | 471.8 | 468.5 | 472.7 | 475.8 | 475.9 | 477.5 | 483.4 | 475.1 | 479.0 | 513.2 | 499.5 | 475.9 | 459.9 | 448.6 | 428.6 | 433.7 | 431.2 | 418.7 | 426.8 | 373.7 | 378.3 | 364.4 | 367.2 | 372.4 | 371.1 | 375.2 | 379.9 | 383.0 | 387.1 | 355.2 | 226.9 | 217.6 | 211.6 | 212.3 | 223.3 | 221.6 | 219.0 | 216.5 | 215.4 | 219.7 | 225.0 | 211.1 | 204.7 | 213.0 | 210.9 | 199.7 | 193.2 | 188.9 | 193.7 | 194.1 | 204.5 | 198.3 | 198.9 | 196.9 | 196.6 | 201.4 | 199.2 | 204.6 | 207.8 | 208.6 | 216.7 | 194.3 | 194.8 | 184.4 | 184.6 | 185.1 | 185.8 | 185.8 | 185.6 | 187.9 | 186.1 | 184.5 | 182.7 | 183.7 | 188.4 | 186.5 | 187.0 | 178.8 | 0 | 0 | 0 | 169.4 | 0 | 0 | 0 | 146.8 | 148.3 | 146.2 | 148.6 | 148.6 | 146.4 | 147.5 | 136.7 | 132.8 | 132.6 | 129.1 | 128.7 | 128.9 | 122.2 | 125.9 | 127 | 126.7 | 119.9 | 124.6 | 124.1 | 126.9 | 131.8 | 134.7 | 135.7 | 136.4 | 137.1 | 139.3 | 140.2 | 141.6 | 143.7 | 143.1 | 144.1 | 144.8 | 137.5 | 120.8 | 122.2 |
| Total Assets | 563.8 | 564.9 | 568.0 | 573.0 | 573.5 | 580.9 | 584.3 | 586.6 | 596.2 | 596.4 | 607.9 | 603.0 | 604.3 | 607.5 | 609.3 | 603.8 | 602.4 | 598.4 | 517.7 | 504.0 | 495.8 | 494.0 | 490.6 | 486.6 | 489.1 | 488.8 | 483.9 | 482.8 | 489.1 | 483.8 | 487.6 | 491.0 | 489.6 | 490.0 | 499.0 | 499.8 | 502.4 | 524.8 | 510.4 | 487.4 | 471.1 | 458.9 | 438.7 | 444.4 | 441.6 | 428.9 | 436.9 | 383.7 | 388.0 | 373.1 | 375.3 | 380.6 | 379.5 | 383.0 | 388.0 | 390.8 | 395.5 | 370.9 | 242.8 | 227.7 | 221.7 | 216.1 | 227.2 | 225.7 | 223.1 | 228.8 | 226.2 | 231.5 | 229.5 | 221.1 | 215.2 | 212.9 | 210.8 | 199.7 | 193.1 | 188.8 | 193.7 | 194.1 | 204.5 | 198.3 | 198.9 | 196.9 | 196.6 | 201.4 | 199.2 | 204.6 | 207.8 | 208.6 | 216.7 | 194.3 | 194.8 | 184.4 | 184.6 | 185.1 | 185.8 | 185.8 | 185.6 | 187.9 | 186.1 | 184.5 | 182.7 | 183.7 | 188.4 | 186.5 | 187.0 | 178.8 | 161.9 | 165.8 | 162.8 | 169.4 | 155.6 | 157 | 157.9 | 146.8 | 148.3 | 146.2 | 148.6 | 148.6 | 146.4 | 147.5 | 136.7 | 132.8 | 132.6 | 129.1 | 128.7 | 128.9 | 122.2 | 125.9 | 127 | 126.7 | 119.9 | 124.6 | 124.1 | 126.9 | 131.8 | 134.7 | 135.7 | 136.4 | 137.1 | 139.3 | 140.2 | 141.6 | 143.7 | 143.1 | 144.1 | 144.8 | 137.5 | 120.8 | 122.2 |
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-Term Debt | 0 | 1.3 | 357.1 | 0.1 | 349.5 | 348.9 | 347.8 | 0.7 | 333.6 | 326.6 | 321.5 | 311.4 | 308.4 | 298.1 | 290.1 | 284.3 | 275.1 | 271.9 | 276.8 | 258.2 | 247.7 | 236.2 | 227.1 | 221.2 | 219.2 | 212.9 | 0 | 0 | 200.3 | 0 | 195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 114.3 | 115.3 | 116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67.3 | 0 | 6.7 | 84.4 | 87.8 | 48.7 | 39 | 59.0 | 38.4 | 0 | 16.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 0 | 0 | 1.2 | 0 | 0 | 0 | 1.1 | 0 | 0 | 0 | 1.1 | 0 | 0 | 0 | 1.0 | 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 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 0 | 0 | 0 | (0.4) | 0 | 0 | 0 | (1.8) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | (1.9) | (1.9) | (211.1) | (2.3) | (197.2) | (2.0) | (1.7) | (1.9) | (1.8) | (1.5) | (1.5) | (1.9) | (1.8) | (1.4) | (1.3) | (1.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81.8 | 199.2 | 197.4 | 197.0 | 0 | 90.4 | 71.7 | 0 | 0 | 56.6 | (67.3) | 59.9 | 0 | 0 | (2.0) | 0.9 | 0.9 | (23.3) | (38.5) | 0 | (18.8) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (4.5) | (5.1) | (1.7) | (1.7) | (1.7) | (1.8) | (2.1) | (1.7) | (1.8) | (1.7) | (1.9) | 0 | 0 | (1.5) | 0 | 0 | 0 | (1.3) | 0 | 0 | 0 | (1.3) | 0 | 0 | 0 | (1.2) | 0 | 0 | 0 | (1.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 0 | 1.3 | 369.2 | 12.0 | 360.1 | 360.0 | 361.2 | 10.1 | 344.9 | 340.6 | 335.6 | 324.3 | 319.1 | 311.3 | 304.1 | 296.9 | 287.2 | 284.4 | 288.5 | 270.7 | 259.4 | 256.4 | 248.9 | 239.9 | 236.2 | 226.2 | 218.1 | 212.5 | 211.0 | 208.6 | 207.3 | 219.1 | 196.8 | 193.8 | 192.1 | 193.7 | 179.9 | 213.9 | 202.8 | 174.3 | 166.3 | 149.5 | 120.6 | 121.6 | 121.8 | 98.8 | 130.5 | 107.0 | 106.0 | 99.3 | 102.3 | 96.0 | 89.1 | 87.2 | 204.7 | 202.8 | 202.2 | 5.5 | 93.3 | 73.9 | 8.6 | 2.4 | 59.1 | 2.2 | 62.0 | 9.1 | 87.2 | 88.0 | 52.1 | 43.3 | 38.2 | 38.4 | 0 | 19.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 0 | 0 | 1.2 | 0 | 0 | 0 | 1.1 | 0 | 0 | 0 | 1.1 | 0 | 0 | 0 | 1.0 | 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 |
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 377.8 | 374.0 | 18.6 | 373.5 | 19.0 | 19.3 | 19.7 | 362.2 | 32.5 | 32.9 | 39.3 | 39.7 | 40.1 | 44.7 | 50.3 | 50.7 | 56.3 | 56.9 | 57.4 | 57.9 | 58.4 | 58.9 | 59.4 | 59.9 | 60.3 | 60.7 | 266.8 | 253.1 | 64.5 | 64.9 | 65.3 | 250.1 | 245.8 | 256.4 | 260.2 | 273.5 | 272.9 | 315.7 | 299.9 | 275.5 | 269.0 | 252.3 | 115.9 | 116.7 | 117.6 | 123.4 | 124.3 | 115.2 | 116.1 | 106.3 | 107.1 | 114.1 | 114.9 | 197.9 | 2.2 | 2.2 | 2.3 | 174.8 | 15.5 | 15.6 | 71.0 | 67.6 | 24.4 | 0 | 22.7 | 78.6 | 28.3 | 0 | 34.8 | 32.7 | 0 | 0 | 49.7 | 19.8 | 27.2 | 20.9 | 26.7 | 26.3 | 36.4 | 39.5 | 39.2 | 35.5 | 35.7 | 40.8 | 38.8 | 46.2 | 50.3 | 50.9 | 33.0 | 37.2 | 40.2 | 29.8 | 29.8 | 30.5 | 31.0 | 30.7 | 28.9 | 32.0 | 30.5 | 28.4 | 79.7 | 80.7 | 85.2 | 84.2 | 84.3 | 75.6 | 58.9 | 62.7 | 59.6 | 64.8 | 52 | 53.1 | 53.7 | 42.3 | 43.4 | 41 | 42.9 | 42 | 40.6 | 41.4 | 30.5 | 25.4 | 25 | 21.3 | 20.5 | 20.3 | 13.5 | 16.1 | 18.4 | 18.9 | 11.9 | 15.9 | 46.9 | 49.6 | 47.6 | 44.2 | 44.8 | 45.8 | 46.4 | 48.9 | 50.2 | 51 | 50 | 52.8 | 53 | 53.1 | 37.8 | 23.4 | 9.3 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (13.1) | (13.9) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 26.8 | 26.5 | 10.8 | 13.0 | 11.3 | 11.0 | 10.9 | 12.6 | 11.4 | 11.0 | 11.7 | 11.3 | 11.1 | 10.9 | 9.9 | 10.1 | 10.4 | 10.3 | 11.1 | 11.1 | 10.4 | 10.8 | 11.0 | 11.7 | 11.2 | 11.2 | 12.9 | 13.3 | 0 | 0 | 208.9 | 13.1 | 12.4 | 12.2 | 11.9 | 7.9 | 6.9 | 7.2 | 6.3 | 5.9 | 5.7 | (137.9) | 2.9 | 2.4 | 2.2 | 2.1 | 2.6 | 2.2 | 2.0 | 1.9 | 1.9 | 2.0 | 2.0 | (79.9) | 0 | 0 | 0 | 1.7 | 0 | 0 | 0 | 0.6 | 0 | 83.4 | 0 | 0 | (27.5) | 0 | 0 | 0 | 24.3 | 0 | (49.7) | 19.5 | (27.2) | (20.9) | (26.7) | (26.3) | (36.4) | (39.5) | (41.0) | 3.7 | (35.7) | (40.8) | (38.8) | (46.2) | (50.3) | (50.9) | (33.0) | (37.2) | (40.2) | (29.8) | (29.8) | (30.5) | (31.0) | (30.7) | (28.9) | (32.0) | (30.5) | (28.4) | (79.7) | (80.7) | (85.2) | (84.2) | (84.3) | (75.6) | (58.9) | (62.7) | (59.6) | (64.8) | (52) | (53.1) | (53.7) | (42.3) | (43.4) | (41) | (42.9) | (42) | (40.6) | (41.4) | (30.5) | (25.4) | (25) | (21.3) | (20.5) | (20.3) | (13.5) | (16.1) | (18.4) | (18.9) | (11.9) | (15.9) | (46.9) | (49.6) | (47.6) | (44.2) | (44.8) | (45.8) | (46.4) | (48.9) | (50.2) | (51) | (50) | (52.8) | (53) | (53.1) | (37.8) | (23.4) | (9.3) |
| Total Non-Current Liabilities | 416.0 | 412.5 | 40.3 | 397.3 | 41.3 | 41.3 | 41.5 | 385.7 | 54.8 | 54.8 | 61.9 | 62.1 | 63.0 | 67.1 | 71.6 | 72.3 | 78.3 | 78.7 | 77.4 | 77.9 | 77.8 | 78.7 | 79.3 | 80.5 | 80.5 | 80.8 | 81.1 | 81.7 | 84.5 | 76.5 | 76.9 | 63.9 | 81.5 | 85.7 | 93.5 | 97.1 | 108.4 | 119.5 | 112.2 | 112.9 | 113.8 | 114.4 | 118.8 | 119.2 | 119.8 | 125.5 | 126.9 | 117.5 | 118.1 | 108.2 | 109.0 | 116.1 | 117.0 | 118.1 | 2.2 | 2.2 | 2.3 | 176.5 | 15.5 | 15.6 | 71.0 | 68.2 | 24.4 | 83.4 | 22.7 | 78.6 | 0.8 | 2.7 | 34.8 | 32.7 | 24.3 | 57.6 | 52.9 | 39.3 | 30.0 | 23.5 | 30.1 | 29.8 | 40.6 | 43.6 | 44.7 | 41.1 | 39.7 | 44.6 | 42.5 | 50.3 | 54.7 | 55.3 | 64.8 | 42.1 | 45.6 | 35.4 | 35.3 | 36.2 | 36.7 | 35.3 | 34.2 | 37.8 | 36.7 | 33.3 | 84.8 | 84.3 | 89.5 | 87.4 | 87.5 | 79.1 | 62.4 | 64.6 | 61.5 | 68.0 | 54 | 54.9 | 55.4 | 44.0 | 45.2 | 42.5 | 44.7 | 44.6 | 42.1 | 42.9 | 31.9 | 27.8 | 27.2 | 23.4 | 22.7 | 22.5 | 15.2 | 18.5 | 20.1 | 19.7 | 12.5 | 16.6 | 47.9 | 50.6 | 48.7 | 45.3 | 46 | 46.9 | 47.5 | 49.7 | 50.7 | 52 | 53.5 | 53.7 | 53.9 | 54 | 44.9 | 23.5 | 9.3 |
| Total Liabilities | 416.0 | 412.5 | 409.5 | 407.9 | 401.3 | 401.3 | 402.7 | 395.9 | 399.7 | 395.4 | 397.6 | 386.3 | 382.1 | 378.4 | 375.7 | 369.2 | 365.5 | 363.1 | 365.9 | 348.7 | 337.1 | 335.0 | 328.2 | 320.4 | 316.7 | 307.1 | 299.3 | 294.2 | 295.4 | 285.1 | 284.2 | 283.0 | 278.2 | 279.4 | 285.7 | 290.8 | 288.3 | 333.5 | 315.0 | 287.2 | 280.0 | 263.9 | 239.4 | 240.8 | 241.7 | 224.3 | 257.4 | 224.5 | 224.1 | 207.5 | 211.3 | 212.1 | 206.0 | 205.3 | 206.9 | 205.0 | 204.5 | 182.0 | 108.8 | 89.5 | 79.6 | 70.6 | 83.6 | 85.6 | 84.7 | 87.6 | 87.9 | 90.7 | 86.9 | 76.0 | 62.3 | 57.6 | 52.9 | 39.3 | 30.0 | 23.5 | 30.1 | 29.8 | 40.6 | 43.6 | 44.7 | 41.1 | 39.7 | 44.6 | 42.5 | 50.3 | 54.7 | 55.3 | 64.8 | 42.1 | 45.6 | 35.4 | 35.3 | 36.2 | 36.7 | 35.3 | 34.2 | 37.8 | 36.7 | 33.3 | 84.8 | 84.3 | 89.5 | 87.4 | 87.5 | 79.1 | 62.4 | 64.6 | 61.5 | 68.0 | 54 | 54.9 | 55.4 | 44.0 | 45.2 | 42.5 | 44.7 | 44.6 | 42.1 | 42.9 | 31.9 | 27.8 | 27.2 | 23.4 | 22.7 | 22.5 | 15.2 | 18.5 | 20.1 | 19.7 | 12.5 | 16.6 | 47.9 | 50.6 | 48.7 | 45.3 | 46 | 46.9 | 47.5 | 49.7 | 50.7 | 52 | 53.5 | 53.7 | 53.9 | 54 | 44.9 | 23.5 | 9.3 |
| 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 | 0.1 | 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 | 0.1 | 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 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 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 |
| Retained Earnings | (126.9) | (121.5) | 858.6 | (109.3) | 850.1 | (98.1) | 840.6 | (86.5) | 831.4 | 826.1 | 822.5 | 818.6 | 815.1 | 810.7 | 805.0 | 800.2 | 795.0 | 789.6 | 698.3 | 692.9 | 686.3 | (104.7) | 675.7 | 670.5 | 665.8 | 661.3 | (82.6) | (77.8) | (72.8) | (67.7) | (62.8) | (58.0) | (54.6) | (55.1) | (52.0) | (46.9) | (42.0) | (64.6) | (60.2) | (55.1) | (50.9) | (46.7) | (42.5) | (37.6) | (41.0) | (36.3) | (44.1) | (64.1) | (59.4) | (55.1) | (50.6) | (46.0) | (41.0) | (36.5) | (33.2) | (28.4) | (23.0) | (24.8) | (79.7) | (75.4) | (71.5) | (67.9) | (64.4) | (60.2) | (57.1) | (54.4) | (51.7) | (49.2) | (46.9) | 338.7 | 339.6 | 335.4 | (31.2) | (28.5) | (25.6) | (23.2) | (24.4) | (23.4) | (23.9) | (32.9) | (33.2) | (31.5) | (30.1) | (30.0) | (29.7) | (31.3) | (32.1) | (31.7) | (32.3) | (31.5) | (33.8) | (33.4) | (33) | (33.0) | (32.4) | (31.9) | (31.4) | (32.2) | (31.7) | (31.1) | (30.0) | (29.9) | (30.4) | (30.2) | (29.8) | (29.7) | 136.5 | (27.9) | (27.6) | (27.4) | 128.7 | (19.1) | (26.4) | (26.0) | (25.6) | (130.5) | (126.7) | (24.8) | (119.1) | (115.3) | (111.5) | (23.7) | (104) | (100.2) | (96.5) | (22.3) | 67.2 | (85.2) | 59.7 | (77.8) | (74.1) | (70.4) | (66.7) | (63.7) | (60.8) | (58) | 48.6 | (52.3) | 42.9 | 40.2 | 37.4 | 34.8 | 32.8 | 29.5 | 27.7 | 25.6 | 17.2 | 8.9 | 0 |
| Accumulated Other Comprehensive Income | 2.1 | 1.6 | 2.1 | 2.7 | 4.2 | 6.4 | 3.3 | 6.4 | 7.5 | 7.3 | 10.5 | 11.0 | 10.3 | 12.0 | 12.5 | 8.8 | 6.8 | 1.1 | (0.6) | (1.0) | (0.5) | (3.8) | (4.7) | (4.9) | (3.7) | 1.0 | 0.6 | (77.8) | (72.8) | 0.1 | 0.2 | 0.3 | 0.3 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.0) | (0.1) | (0.0) | (46.0) | (41.0) | 0 | 0 | 0 | 0 | 0 | 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) | (0.2) | (0.3) | (0.4) | (1.0) | (1.3) | (1.3) | (2.0) | (2.1) | (2.5) | (2.9) | (2.9) | (3.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 147.8 | 152.4 | 158.6 | 165.2 | 172.2 | 179.5 | 181.6 | 190.7 | 196.5 | 200.9 | 210.3 | 216.6 | 222.2 | 229.1 | 233.6 | 234.6 | 237.0 | 235.3 | 151.8 | 155.4 | 158.7 | 159.0 | 162.4 | 166.2 | 172.4 | 181.7 | 184.6 | 188.5 | 193.6 | 198.6 | 203.4 | 208.0 | 211.4 | 210.6 | 213.3 | 209.0 | 214.1 | 191.3 | 195.3 | 200.2 | 191.1 | 195.0 | 199.2 | 203.6 | 200.0 | 204.6 | 179.4 | 159.2 | 163.9 | 165.6 | 164.0 | 168.5 | 173.4 | 177.7 | 181.0 | 185.7 | 190.8 | 188.9 | 134.0 | 138.2 | 142.0 | 145.4 | 143.4 | 140.0 | 138.3 | 141.0 | 138.1 | 140.6 | 142.5 | 144.9 | 152.6 | 155.2 | 157.8 | 160.3 | 163.0 | 165.2 | 163.5 | 164.2 | 163.7 | 154.4 | 154.0 | 155.4 | 156.6 | 156.4 | 156.4 | 154.1 | 152.9 | 153.1 | 151.7 | 152.2 | 149.1 | 148.9 | 149.2 | 148.9 | 149.1 | 150.4 | 151.4 | 150.0 | 149.3 | 151.2 | 97.9 | 99.3 | 98.8 | 99.0 | 99.4 | 99.7 | 99.4 | 101.1 | 101.2 | 101.3 | 101.5 | 102 | 102.4 | 102.7 | 103.1 | 103.6 | 103.8 | 104.0 | 104.3 | 104.6 | 104.8 | 105.0 | 105.4 | 105.7 | 106 | 106.4 | 107 | 107.4 | 106.9 | 107 | 107.4 | 108 | 76.2 | 76.3 | 83.1 | 89.4 | 89.7 | 89.5 | 89.6 | 89.6 | 89.5 | 89.6 | 90.2 | 89.4 | 90.2 | 90.8 | 92.6 | 97.3 | 112.9 |
| Total Liabilities & Equity | 563.8 | 564.9 | 568.0 | 573.0 | 573.5 | 580.9 | 584.3 | 586.6 | 596.2 | 596.4 | 607.9 | 603.0 | 604.3 | 607.5 | 609.3 | 603.8 | 602.4 | 598.4 | 517.7 | 504.0 | 495.8 | 494.0 | 490.6 | 486.6 | 489.1 | 488.8 | 483.9 | 482.8 | 489.1 | 483.8 | 487.6 | 491.0 | 489.6 | 490.0 | 499.0 | 499.8 | 502.4 | 524.8 | 510.4 | 487.4 | 471.1 | 458.9 | 438.7 | 444.4 | 441.6 | 428.9 | 436.9 | 383.7 | 388.0 | 373.1 | 375.3 | 380.6 | 379.5 | 383.0 | 388.0 | 390.8 | 395.5 | 370.9 | 242.8 | 227.7 | 221.7 | 216.1 | 227.2 | 225.7 | 223.1 | 228.8 | 226.2 | 231.5 | 229.5 | 221.1 | 215.2 | 212.9 | 210.8 | 199.7 | 193.1 | 188.8 | 193.7 | 194.1 | 204.5 | 198.3 | 198.9 | 196.9 | 196.6 | 201.4 | 199.2 | 204.6 | 207.8 | 208.6 | 216.7 | 194.3 | 194.8 | 184.4 | 184.6 | 185.1 | 185.8 | 185.8 | 185.6 | 187.9 | 186.1 | 184.5 | 182.7 | 183.7 | 188.4 | 186.5 | 187.0 | 178.8 | 161.9 | 165.8 | 162.8 | 169.4 | 155.6 | 157 | 157.9 | 146.8 | 148.3 | 146.2 | 148.6 | 148.6 | 146.4 | 147.5 | 136.7 | 132.8 | 132.6 | 129.1 | 128.7 | 128.9 | 122.2 | 125.9 | 127 | 126.7 | 119.9 | 124.6 | 124.1 | 126.9 | 131.8 | 134.7 | 135.7 | 136.4 | 137.1 | 139.3 | 140.2 | 141.6 | 143.7 | 143.1 | 144.1 | 144.8 | 137.5 | 120.8 | 122.2 |
| Debt Metrics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 389.2 | 386.0 | 386.5 | 384.4 | 379.4 | 379.2 | 378.3 | 373.8 | 377.1 | 370.4 | 371.8 | 362.2 | 360.4 | 354.3 | 351.8 | 346.5 | 342.9 | 340.3 | 343.1 | 325.0 | 315.0 | 304.0 | 295.4 | 290.1 | 288.5 | 282.6 | 275.8 | 262.0 | 273.6 | 261.3 | 260.3 | 250.1 | 245.8 | 256.4 | 260.2 | 273.5 | 272.9 | 315.7 | 299.9 | 275.5 | 269.0 | 252.7 | 230.2 | 232.0 | 233.6 | 213.2 | 244.8 | 217.6 | 217.4 | 200.0 | 204.2 | 204.5 | 199.1 | 197.9 | 201.4 | 199.6 | 199.3 | 174.8 | 105.9 | 87.3 | 77.5 | 67.6 | 81.0 | 83.4 | 82.6 | 85.2 | 85.2 | 87.8 | 83.5 | 71.7 | 59.0 | 38.4 | 49.7 | 36.6 | 27.2 | 20.9 | 26.7 | 26.3 | 36.4 | 39.5 | 39.2 | 35.5 | 35.7 | 40.8 | 38.8 | 46.2 | 50.3 | 50.9 | 33.0 | 37.2 | 40.2 | 29.8 | 29.8 | 30.5 | 31.0 | 30.7 | 30.3 | 33.4 | 31.9 | 29.8 | 81.1 | 82.0 | 86.6 | 85.5 | 85.6 | 76.9 | 60.2 | 62.7 | 59.6 | 66.0 | 52 | 53.1 | 53.7 | 42.3 | 43.4 | 41 | 42.9 | 43.1 | 40.6 | 41.4 | 30.5 | 26.4 | 25 | 21.3 | 20.5 | 21.3 | 13.5 | 16.1 | 18.4 | 18.9 | 11.9 | 15.9 | 46.9 | 49.6 | 47.6 | 44.2 | 44.8 | 45.8 | 46.4 | 48.9 | 50.2 | 51 | 50 | 52.8 | 53 | 53.1 | 37.8 | 23.4 | 9.3 |
| Net Debt | 382.1 | 379.3 | 379.6 | 377.9 | 372.5 | 372.1 | 372.0 | 368.2 | 369.4 | 362.2 | 363.4 | 352.7 | 352.2 | 346.7 | 343.7 | 338.1 | 334.1 | 317.8 | 333.7 | 315.3 | 308.8 | 298.3 | 289.1 | 283.7 | 282.8 | 276.5 | 269.2 | 255.9 | 267.6 | 256.2 | 255.2 | 244.3 | 241.6 | 253.0 | 256.2 | 269.4 | 268.8 | 311.8 | 295.9 | 270.8 | 264.7 | 248.8 | 226.6 | 227.7 | 229.7 | 209.3 | 241.0 | 213.7 | 213.5 | 196.7 | 201.3 | 201.4 | 195.8 | 194.9 | 198.3 | 196.4 | 195.6 | 163.2 | 105.1 | 86.5 | 76.6 | 66.6 | 80.0 | 82.1 | 81.4 | 82.2 | 83.4 | 85.8 | 82.0 | 71.1 | 57.4 | 36.9 | 48.6 | 35.5 | 26.2 | 20.0 | 25.8 | 25.5 | 34.9 | 38.2 | 37.4 | 33.8 | 31.4 | 38.3 | 31.6 | 42.6 | 49.1 | 49.6 | 31.9 | 36.6 | 39.5 | 29.3 | 29.2 | 29.9 | 30.4 | 30.1 | 29.8 | 32.8 | 31.4 | 28.3 | 80.8 | 81.7 | 86.3 | 85.1 | 85.0 | 76.0 | 60.2 | 62.7 | 59.6 | 65.4 | 52 | 53.1 | 53.7 | 41.1 | 43.4 | 41 | 42.9 | 42.9 | 40.6 | 41.4 | 30.5 | 26.3 | 25 | 21.3 | 20.5 | 21.3 | 13.5 | 16.1 | 18.4 | 18.9 | 11.9 | 15.9 | 46.9 | 49.6 | 47.6 | 44.2 | 44.8 | 45.8 | 46.4 | 48.9 | 50.2 | 51 | 50 | 52.8 | 53 | 53.1 | 37.8 | 23.4 | 9.3 |
| 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 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | 5.0 | 4.3 | 4.0 | 4.5 | 4.8 | 4.7 | 4.0 | 5.3 | 5.3 | 3.6 | 3.9 | 3.5 | 4.5 | 5.6 | 4.8 | 5.2 | 5.4 | 91.6 | 5.3 | 6.6 | 5.6 | 5 | 5.2 | 4.7 | 4.6 | 5.8 | 4.7 | 4.3 | 4.2 | 4.4 | 4.4 | 5.8 | 9.6 | 6.1 | 4.0 | 4.0 | 31.6 | 4.4 | 3.8 | 4.5 | 4.4 | 4.4 | 3.6 | 12.0 | 3.7 | 16.2 | 28.1 | 3.4 | 3.8 | 3.5 | 3.3 | 2.9 | 3.4 | 4.5 | 3.0 | 2.5 | 9.5 | 62.6 | 3.3 | 3.7 | 4.1 | 4.1 | 3.4 | 4.3 | 4.5 | 4.6 | 4.6 | 4.8 | 4.6 | (0.9) | 4.2 | 4.2 | 4.2 | 4.0 | 4.4 | 8.0 | 5.8 | 7.1 | 15.7 | 6.9 | 4.9 | 5.2 | 6.4 | 6.2 | 7.6 | 6.7 | 5.5 | 6.4 | 5.0 | 8.1 | 5.3 | 5.3 | 5.7 | 5.1 | 5.1 | 5.2 | 6.3 | 5.0 | 4.9 | 4.3 | 4.1 | 4.7 | 3.9 | 3.8 | 3.9 | 4.0 | 2.3 | 3.8 | 3.9 | 3.7 | 3.5 | 3.5 | 3.6 | 3.4 | 3.4 | 3.5 | 3.7 | 3.6 | 3.4 | 3.6 | 3.6 | 3.4 | 3.4 | 3.5 | 3.3 | 3.2 | 3.3 | 4.2 | 3.6 | 3.4 | 3.1 | 2.9 | 2.9 | (4) | (3.4) | 2.6 | 3 | 2.7 | 2.8 | 2.7 | 2.6 | 2 | 3.3 | 1.9 | 2 |
| Depreciation & Amortization | 6.9 | 7.1 | 7.9 | 7.0 | 6.8 | 6.8 | 7.2 | 6.8 | 6.8 | 7.3 | 7.0 | 6.8 | 6.6 | 6.5 | 6.6 | 6.6 | 6.7 | 6.9 | 6.8 | 7.0 | 6.7 | 6.6 | 6.4 | 6.3 | 6.3 | 6.3 | 6.4 | 6.4 | 6.7 | 6.3 | 6.2 | 6.1 | 6.2 | 6.3 | 6.3 | 6.3 | 6.2 | 6.1 | 5.9 | 5.6 | 5.5 | 5.3 | 5.4 | 5.9 | 5.5 | 6.1 | 5.3 | 4.8 | 4.8 | 4.7 | 4.6 | 4.7 | 4.8 | 4.7 | 5.3 | 5.0 | 5.2 | 2.5 | 1.8 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.7 | 1.6 | 1.6 | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.3 | 1.2 | 1.3 | 1.4 | 1.6 | 1.4 | 1.4 | 1.5 | 1.4 | 1.5 | 1.4 | 1.3 | 1.4 | 1.4 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1 | 0.9 | 1 | 0.9 | 0.9 | 1.1 | 1 | 0.9 | 1 | 0.9 | 1 | 0.8 | 0.9 | 1 | 0.9 | 0.8 | 0.8 | 1 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.7 | 0.8 | 0.8 | 0.8 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
| Stock-Based Compensation | 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 | 0.2 | 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 | 0.1 | 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 | 0.3 | 0.1 | 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 | 0.1 | 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 |
| Change in Working Capital | 0.0 | 2.2 | (1.8) | 2.4 | 0.2 | 1.5 | 2.3 | 0.1 | (0.3) | (1.0) | (1.1) | 2.0 | (1.1) | 0.3 | (1.6) | 1.3 | (0.3) | (1.2) | (1.0) | 1.5 | (1.2) | (0.4) | (2.1) | 1.9 | (0.9) | 0.6 | (0.7) | 2.3 | (1.8) | (1.0) | (0.0) | 0.9 | (0.4) | 2.2 | 3.0 | 0.6 | (0.8) | 1.0 | (0.0) | 0.8 | (0.8) | 1.2 | 0.2 | 0.5 | (1.0) | (0.4) | 0.2 | 0.1 | (1.3) | 0.2 | (0.5) | 0.4 | (0.6) | 0.3 | (0.0) | 0.1 | (0.4) | 0.2 | 0.2 | (0.1) | (0.5) | (0.3) | 0.2 | 0.3 | (0.1) | (0.6) | 0.5 | 0.2 | (0.4) | (0.1) | 0.4 | (0.9) | 0.3 | 0.0 | 0.3 | (0.9) | 0.2 | (0.2) | (0.0) | 0.5 | (0.1) | 5.8 | (6.1) | 0.2 | (0.3) | 2.0 | (2.0) | 0.2 | (0.2) | 0.1 | 0.4 | 0.1 | (0.2) | 0.1 | 0.0 | 0.1 | (0.1) | (0.1) | 0.1 | 0.1 | (0.1) | (0.0) | 0.4 | (0.2) | (0.2) | 0.1 | 0 | 0 | 0 | (0.7) | 0 | 0 | 0 | (0.2) | (0.2) | (0.4) | 0.4 | (0.3) | 0.6 | (0.2) | (0.2) | 0 | 0 | 0 | 0 | (0.3) | 0.4 | 0 | 0.2 | 1.4 | (0.2) | (0.1) | (0.4) | (0.1) | (0.2) | 0.2 | (0.4) | (0.2) | 0.8 | 0.4 | (0.6) | 3.8 | 0 | 0 | 0 |
| Other Non-Cash Items | (0.2) | (0.3) | (0.1) | (0.3) | (0.4) | 0.0 | (3.8) | (0.2) | (0.2) | 0.4 | 0.4 | (0.2) | (0.0) | (0.3) | (0.5) | (0.1) | (0.3) | (86.0) | (0.5) | (0.9) | (0.2) | (0.0) | (0.1) | (0.0) | (0.0) | (0.3) | (0.2) | (0.3) | (0.3) | (0.2) | (0.6) | (0.4) | (4.8) | (2.3) | 27.1 | (0.2) | (27.5) | (0.7) | (0.1) | (0.1) | (0.1) | (0.1) | 0.1 | (8.9) | (0.1) | (0.1) | (25.2) | (0.1) | (0.4) | (0.1) | (0.1) | (0.1) | (0.1) | 6.7 | (0.5) | (0.1) | (7.4) | (59.8) | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 4.6 | 0 | 0 | 0 | (0.0) | (0.0) | (3.2) | (1.0) | (2.7) | (11.3) | (1.9) | 0 | (7.0) | 5.1 | (1.2) | (2.3) | (2.9) | 1.9 | (1.0) | 0 | (0.2) | (0.0) | 0.0 | 0.0 | 0.1 | 0.0 | 1.2 | (1.2) | (0.0) | 0.1 | 0.0 | (0.1) | (0.8) | 0 | 0 | 0 | (0.3) | 1.7 | 0.2 | 0 | 0.7 | 0.4 | 0.1 | 0 | 0.1 | 0.3 | 0.3 | (0.4) | 0.4 | (0.3) | 0.2 | 0 | 0.4 | 0.1 | (0.4) | 0 | 1.0 | (0.8) | 0.1 | 0 | (0.6) | (0.2) | (0.5) | (0.1) | 6.7 | 6 | (0.1) | 0.4 | 0.1 | (0.9) | 0 | 0.6 | (1.9) | (1.4) | 0.1 | (0.1) |
| Operating Cash Flow | 11.9 | 13.6 | 10.2 | 13.7 | 11.6 | 13.2 | 9.9 | 12.1 | 11.7 | 10.5 | 10.2 | 12.3 | 10.1 | 12.3 | 9.6 | 13.2 | 11.7 | 11.5 | 10.8 | 14.1 | 11.2 | 11.4 | 9.6 | 13.1 | 10.1 | 10.9 | 10.3 | 12.8 | 8.6 | 9.7 | 10.0 | 12.4 | 10.8 | 12.4 | 13.3 | 10.8 | 9.5 | 11.0 | 9.7 | 10.9 | 9.1 | 10.9 | 9.5 | 9.6 | 8.2 | 8.9 | 8.6 | 8.3 | 7.0 | 8.3 | 7.3 | 8.0 | 7.6 | 8.3 | 7.8 | 7.6 | 7.0 | 5.6 | 5.5 | 5.2 | 5.2 | 5.4 | 5.3 | 6.3 | 6.1 | 5.9 | 6.7 | 6.6 | 5.8 | 5.2 | 6.1 | 4.7 | 5.9 | 5.4 | 6.1 | 5.1 | 6.3 | 5.6 | 6.0 | 6.9 | 6.3 | 5.5 | 6.8 | 6.6 | 6.3 | 7.1 | 6.8 | 7.1 | 6.0 | 9.1 | 6.8 | 6.5 | 6.6 | 6.4 | 6.3 | 7.5 | 6.1 | 6.0 | 6.2 | 5.5 | 5.1 | 5.0 | 5.4 | 4.7 | 4.8 | 4.8 | 5 | 4.9 | 4.9 | 4.6 | 4.8 | 4.7 | 4.6 | 4.2 | 4.5 | 4.3 | 4.7 | 4.5 | 4.6 | 4.6 | 4.3 | 4.6 | 4.3 | 4.1 | 4.1 | 4.7 | 3.7 | 5.1 | 4.7 | 4.9 | 3.5 | 3.1 | 3.2 | 3.3 | 3.2 | 3.5 | 3.8 | 3.4 | 3.5 | 3.9 | 3.4 | 4.7 | 2.7 | 2.8 | 2.7 |
| Investing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | 0 | 0 | 0 | 13.6 | 0 | (0.0) | (13.6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (5.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (4.3) | (13.5) | (2.4) | (4.2) | (8.2) | (24.2) | (18.0) | (9.9) | (1.7) | (0.5) | (1.0) | (16.8) | (0.8) | (8.6) | (0.9) | (7.0) | (1.1) | (4.0) | (1.6) | (0.4) | (7.5) | (0.6) | (1.2) | (8.3) | (13.7) | (14.9) | (11.8) | 0 | (0.2) | (0.5) | (0.1) | (0.2) | 12.4 | (1.5) | (1.7) | 9.5 | 4.7 | 0 | 1.1 | (5.8) | (6.1) | (0.6) | (0.1) | (0.4) | (0.3) | (0.4) | (0.2) | (0.5) | (0.6) | (1.1) | (0.1) | (0.6) | (0.4) | (0.1) | 0.0 | (0.0) | (0.0) | (0.0) | 0.0 | (0.3) | (0.0) | (0.0) | 0 | (0.0) | (0.1) | (0.1) | (0.1) | (0.2) | (0.5) | (0.4) | (1.0) | (7.9) | (17.5) | 8.4 | (8.5) | (0.3) | (0.1) | 13.4 | (13.4) | (0.1) | (2.8) | 1.2 | 0 | 0 | 0.0 | 0 | (5.5) | (4.7) | (4.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Acquisitions | (0.2) | 0 | 0 | (6.5) | (0.3) | 0 | 0 | 0 | (5.9) | 0 | (7.6) | 0 | (3.9) | 0.1 | (0.1) | 0 | 0 | (3.7) | (14.6) | (13.0) | (1.5) | 0 | 0 | (1.7) | (1.5) | (1.3) | (0.2) | (0.1) | (0.5) | (0.0) | (0.4) | 0 | (0.4) | (0.6) | 0 | (0.2) | (8.3) | (54.9) | 0 | (0.1) | (5.4) | (0.2) | (0.0) | (0.1) | (2.6) | (1.3) | (3.7) | (0.4) | (0.6) | (0.4) | (0.8) | (1.3) | (0.5) | (16.9) | (1.0) | (0.4) | (7.3) | (39.6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (2.7) | 3.5 | (3.0) | (7.4) | (4.8) | (3.7) | 0.1 | (2.0) | (1.1) | (15.3) | 8.4 | 0 | 0.2 | (0.7) | (3.1) | (1.7) | (1.5) | (0.5) | (6.3) | 0 | (0.7) | (0.2) | (0.7) | (1.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | 0 | 0 | 0 | 0 | 0 | (3.0) | (1.6) | 0 | 0 | (3.4) | (3.6) | 0 | 0 | (5.8) | (5.6) | 0 | 0 | 0 | 0 | (1.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | (1.0) | (0.4) | (0.3) | (0.3) | (0.3) | (1.1) | (2.1) | (3.6) | (6.8) | (2.8) | (2.4) | (1.1) | (1.5) | (1.7) | (2.6) | (6.5) | (1.0) | (3.2) | (3.3) | (3.6) | (5.2) | (14.4) | (1.7) | (2.0) | (0.7) | (3.1) | (1.7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.9 | 0 | 0 | 0 | 5.8 | 0 | 0 | 0 | 0 | 0 | 3.2 | 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 | 25.4 | 0 | 0 | 7.3 | 39.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 0.8 | 1.8 | 0.5 | (0.0) | 0.7 | 0.9 | 0.0 | 0.3 | (0.1) | 8.6 | 1.2 | 1.9 | 0.8 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | (4.3) | (2.5) | (1.8) | (2.3) | (1.6) | 0.3 | 0.1 | (0.7) | (3.1) | 0.2 | 0.1 | (3.5) | (1.5) | (19.1) | 0.2 | (7.5) | (4.7) | 20.4 | (3.3) | 2.0 | (10.7) | (10.4) | (5.5) | (2.6) | (5.5) | (2.2) | (4.7) | (1.1) | (1.3) | (1.4) | (2.3) | (6.0) | 2.5 | 4.9 | 13.2 | 0.0 | 54.7 | 52.5 | (3.0) | (2.1) | (1.5) | (22.4) | 0.2 | 2 | (1.1) | 17.2 | 2.1 | 0.3 | (0.2) | 0.1 | (0.7) | (3.0) | 0.3 | (2.2) | 0.3 | 1.0 | 1.4 | 40.4 | (0.1) | (6.3) | (4.9) | 4.9 | 4.2 | (1.0) | (8.9) | (12.4) | 0.8 | (0.8) | (9.5) | (5.3) | 0.0 | (3.3) | (0.1) | 4.1 | 0.5 | 4.5 | 1.4 | (1.3) | 5.6 | 5.2 | 0.6 | 0.6 | 7.9 | (0.6) | 11.1 | 5.9 | (0.6) | 7.8 | 0.1 | (0.7) | (11.3) | (0.6) | (0.1) | (0.3) | (1.1) | (2.3) | 2.3 | (2.7) | (3.5) | (1.8) | 0.2 | 4.2 | (1.9) | 0.4 | (1.7) | 0.3 | (7.3) | 4.6 | 5.8 | (14.5) | (13.1) | 13.2 | (12.7) | 4.7 | (4.3) | 1.5 | (0.8) | (3.2) | 0 | (6.1) | 0 | 3.1 | (4.1) | (1.2) | (0.5) | (7.0) | 2.7 | (0.4) | (0.1) | (6.2) | 4.1 | (1.7) | (1.2) | (1.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investing Cash Flow | (4.5) | (2.5) | (1.8) | (8.8) | (1.9) | (2.7) | (1.5) | (0.7) | (8.9) | 0.7 | (11.1) | (3.5) | (5.4) | (5.4) | (5.4) | (7.5) | (18.3) | 16.7 | (17.9) | (11.0) | (12.2) | (10.4) | (5.5) | (4.3) | (7.0) | (8.6) | (4.9) | (1.1) | (1.8) | (1.5) | (2.7) | (6.0) | 2.2 | (0.1) | (0.3) | (2.5) | 42.3 | (10.6) | (27.2) | (20.2) | (16.8) | (24.4) | (0.3) | 0.9 | (20.5) | 15.0 | (10.2) | (1.0) | (7.9) | (1.4) | (5.6) | (5.9) | (0.7) | 0.4 | (1.2) | (0.7) | (7.1) | 26.4 | (15.3) | (7.4) | (6.9) | 1.2 | (3.1) | (3.8) | (11.6) | (2.7) | 3.5 | (3.7) | (9.5) | (11.9) | (3.6) | (2.2) | (9.2) | (6.4) | (5.4) | 7.0 | 0.6 | (1.5) | 3.8 | (1.2) | (3.2) | (1.6) | 6.4 | (6.9) | 10.5 | 4.8 | (0.7) | 7.8 | 0.1 | (0.7) | (11.4) | (0.6) | (0.4) | (0.3) | (1.1) | (2.3) | 2.3 | (2.8) | (3.7) | (1.9) | 0.0 | 3.7 | (2.4) | (0.6) | (9.6) | (17.1) | 1.1 | (3.9) | 5.5 | (14.5) | 0.3 | (0.2) | (12.8) | 1.9 | (3.1) | 1.5 | (0.8) | (3.2) | 0 | (11.6) | (4.7) | (1.2) | (4.1) | (1.2) | (0.5) | (7.0) | 2.7 | (0.4) | (0.1) | (7.2) | 4.1 | (1.7) | 2 | (1.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Financing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | 3.2 | (1.0) | 2.1 | 5.0 | 0.3 | 0.8 | 4.5 | (3.3) | 6.7 | (1.4) | 9.7 | 2.6 | 5.7 | 2.5 | 5.3 | 3.6 | 2.7 | (5.4) | 18.1 | 10.0 | 10.9 | 8.6 | 5.4 | 1.6 | 5.8 | 6.9 | 13.7 | (11.7) | 3.5 | 1.0 | 10.4 | 4.3 | (10.6) | (3.6) | (13.3) | 0.9 | (42.8) | 8.4 | 24.4 | 6.5 | 16.7 | 22.6 | (1.7) | (1.5) | 20.5 | (31.6) | 8.2 | 0.3 | 6.8 | (4.1) | 6.1 | 5.5 | 1.3 | (1.1) | 1.2 | 0.5 | (0.1) | (13.4) | 18.6 | 9.6 | 9.3 | (3.7) | (2.2) | 0.8 | 11.0 | (0.2) | (0.5) | 1.4 | 11.8 | 13.0 | 4.2 | 4.8 | 10.0 | 2.0 | 6.3 | (5.6) | 0.3 | 2.2 | (3.5) | 0.7 | 3.6 | (0.2) | (5.1) | 1.9 | (7.4) | 4.9 | (0.5) | (8.7) | (0.1) | (3.0) | 10.4 | 0.1 | (0.7) | (0.5) | 0.3 | 1.9 | (3.1) | 1.5 | 2.1 | (51.3) | (0.9) | (4.5) | 1.0 | (0.1) | 8.7 | 16.7 | (2.5) | 3 | (6.4) | (9.6) | (1.1) | (0.6) | 11.3 | (1.1) | 2.4 | (2) | (0.1) | 2.4 | (0.8) | 10.9 | 4.1 | (4.6) | 3.7 | 0.7 | 0.2 | 4.6 | (2.7) | (2.2) | 0.3 | 6.1 | (4) | (31) | (2.7) | 2 | 3.5 | (0.7) | (1) | (0.6) | (2.5) | (1.2) | (0.8) | 0.8 | (2.8) | (0.3) | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.5) | 0 | 0 | 0 | (0.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.0 | 0 | (1.9) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | (0.1) | 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 |
| Dividends Paid | (10.3) | (10.3) | (10.2) | (10.3) | (10.2) | (10.2) | (10.1) | (10.2) | (10) | (10.0) | (9.9) | (10.0) | (9.9) | (9.9) | (9.8) | (9.8) | (9.7) | (9.7) | (9.6) | (9.6) | (9.6) | (9.6) | (9.5) | (9.5) | (9.4) | (9.4) | (18.7) | 0 | (9.3) | (9.3) | (18.4) | (9.2) | 0 | (9.1) | (9.0) | (9.0) | (8.9) | (8.9) | (8.8) | (8.8) | (8.6) | (8.6) | (8.5) | (8.5) | (8.4) | (8.4) | (8.1) | (8.1) | (8.1) | (8.0) | (7.9) | (7.9) | (7.9) | (7.9) | (7.8) | (7.8) | (7.7) | (7.7) | (7.7) | (7.7) | (7.7) | (7.7) | (7.5) | (7.4) | (7.3) | (7.0) | (7.1) | (7.1) | (7.2) | (7.0) | (6.9) | (6.9) | (6.9) | (6.9) | (6.8) | (6.8) | (6.7) | (6.7) | (6.7) | (6.7) | (6.6) | (6.6) | (6.5) | (6.5) | (5.9) | (5.9) | (5.9) | (5.9) | (5.8) | (5.8) | (5.7) | (5.7) | (5.7) | (5.7) | (5.6) | (5.6) | (5.5) | (5.5) | (5.5) | (5.4) | (4.2) | (4.2) | (4.1) | (4.1) | (4.1) | (4.1) | (4) | (4.1) | (4) | (4.0) | (3.9) | (3.9) | (3.9) | (3.9) | (3.8) | (3.8) | (3.8) | (3.8) | (3.8) | (3.8) | (3.8) | (3.7) | (3.8) | (3.7) | (3.8) | (3.8) | (3.7) | (3.7) | (3.7) | (3.7) | (3.8) | (3.7) | (2.9) | (2.9) | (2.9) | (2.9) | (2.8) | (2.8) | (2.8) | (2.7) | (2.6) | (5.2) | 0 | (2.6) | (2.6) |
| Other Financing Activities | 0 | (0.0) | 0 | 0 | 0 | (0.2) | (2.1) | (0.0) | (0.0) | 0 | 0 | (0.1) | (0.0) | 0 | 0 | 0 | (0.0) | (0.0) | (1.8) | 0 | (0.0) | (0.1) | (0.0) | (0.3) | (0.0) | 0 | 0 | 0 | (0.0) | (0.0) | (0.0) | 0 | (1.5) | (0.2) | (0.0) | (0.2) | (0.0) | 0 | (0.0) | (0.3) | (0.0) | (0.2) | (0.0) | (0.1) | (0.9) | 16.1 | 0 | 0 | 2.5 | 5.5 | 0 | 0 | (0.1) | 0.0 | (0.2) | (0.3) | 0 | (0.0) | (1.1) | 0 | 0 | (0.9) | (0.2) | (0.4) | (0.1) | 5.2 | (2.9) | 3.0 | (0.2) | (0.2) | 0 | 0 | 0 | 4.8 | (1.0) | 0.7 | (0.5) | (0.1) | 0.3 | (0.3) | 0 | 0 | 0 | 0 | 0 | (9.1) | 0 | 0 | 0 | 0 | (0.1) | (0.5) | 0 | 0 | 0 | (1.4) | 0 | 1.0 | (0.1) | 54.2 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0.1 | (0.2) | 23.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 5.0 | (3.7) | 0 | 0 | 1.5 | 0 | 0 | 0 | (0.1) | 0.2 | 32.5 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | (0.1) |
| Financing Cash Flow | (7.1) | (11.3) | (8.1) | (5.3) | (9.8) | (9.7) | (7.6) | (13.5) | (3.3) | (11.3) | (0.2) | (7.4) | (4.2) | (7.3) | (4.4) | (6.2) | (7.0) | (15.1) | 6.7 | 0.4 | 1.4 | (1.6) | (4.1) | (8.1) | (3.6) | (2.7) | (4.9) | (11.7) | (5.8) | (8.3) | (8.0) | (4.9) | (12.1) | (12.8) | (13.2) | (8.3) | (51.7) | (0.4) | 16.7 | 9.7 | 8.1 | 13.8 | (9.8) | (10.1) | 12.3 | (23.8) | 0.1 | (7.3) | 1.2 | (6.7) | (1.8) | (2.4) | (6.6) | (8.9) | (6.7) | (7.5) | (7.7) | (21.1) | 9.9 | 2.0 | 1.7 | (6.7) | (2.4) | (2.3) | 3.6 | (2.0) | (10.4) | (2.4) | 4.6 | 5.8 | (2.5) | (2.1) | 3.3 | 1.2 | (0.5) | (12.0) | (6.8) | (4.4) | (9.7) | (6.2) | (2.9) | (6.6) | (11.4) | (4.4) | (13.2) | (9.9) | (6.1) | (14.7) | (5.6) | (8.5) | 4.8 | (5.9) | (6.3) | (6.1) | (5.2) | (5.0) | (8.5) | (3.1) | (3.5) | (2.5) | (5.0) | (8.7) | (3.1) | (4.3) | 4.5 | 13.0 | (6.3) | (1) | (10.6) | 10.0 | (5) | (4.5) | 7.4 | (5.0) | (1.4) | (5.8) | (3.9) | (1.3) | (4.6) | 7.1 | 0.3 | (3.4) | (3.8) | (3) | (3.6) | 2.3 | (6.4) | (5.9) | (3.4) | 2.3 | (7.6) | (2.2) | (5.6) | (0.9) | 0.6 | (3.6) | (3.8) | (3.3) | (5.3) | (3.9) | (3.4) | (4.4) | (2.8) | (2.8) | (2.7) |
| Cash Position | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | 0.4 | (0.2) | 0.4 | (0.4) | (0.1) | 0.7 | 0.8 | (2.1) | (0.5) | (0.1) | (1.1) | 1.3 | 0.5 | (0.5) | (0.3) | (0.5) | (13.6) | 13.2 | (0.4) | 3.6 | 0.4 | (0.6) | (0.0) | 0.7 | (0.4) | (0.4) | 0.4 | 0.0 | 1.0 | (0.0) | (0.7) | 1.5 | 0.8 | (0.6) | (0.2) | 0.0 | 0.1 | (0.1) | (0.7) | 0.4 | 0.4 | 0.2 | (0.7) | 0.4 | 0.1 | 0.1 | (0.1) | 0.0 | 0.5 | 0.4 | (0.2) | (0.2) | 0.3 | (0.1) | (0.1) | (0.6) | (7.9) | 10.9 | 0.0 | (0.2) | (0.0) | (0.1) | (0.2) | 0.1 | (1.9) | 1.2 | (0.2) | 0.5 | 0.9 | (0.9) | (0.0) | 0.4 | (0.0) | 0.1 | 0.2 | 0.0 | 0.0 | (0.6) | 0.1 | (0.5) | 0.1 | (2.6) | 1.8 | (4.7) | 3.7 | 2.4 | (0.0) | 0.1 | 0.5 | (0.1) | 0.2 | 0.0 | (0.1) | 0.0 | (0.0) | 0.2 | (0.2) | 0.1 | (1.0) | 1.2 | 0.1 | (0.0) | (0.1) | (0.2) | (0.3) | 0.7 | (0.6) | 0 | (0.6) | 0.0 | 0.1 | 0 | (1.2) | 1.1 | 0 | 0 | 0 | (0.0) | 0 | 0.1 | (0.1) | 0.0 | (3.6) | (0.1) | 0 | (0.0) | 0 | (1.2) | 1.2 | 0 | 0 | (0.8) | (1.2) | 1.2 | 3.8 | (0.1) | 0 | 0.1 | (1.8) | 0 | 0 | 0.3 | (0.1) | 0 | 0 |
| Cash at Beginning | 6.7 | 6.9 | 6.6 | 7.0 | 7.1 | 6.4 | 5.6 | 7.7 | 8.2 | 8.4 | 9.5 | 8.1 | 7.6 | 8.1 | 8.4 | 8.9 | 22.5 | 9.3 | 9.7 | 6.2 | 5.7 | 6.3 | 6.3 | 5.7 | 6.1 | 6.5 | 6.1 | 6.0 | 5.0 | 5.1 | 5.7 | 4.2 | 3.4 | 3.9 | 4.1 | 4.1 | 3.9 | 4.0 | 4.7 | 4.3 | 3.9 | 3.7 | 4.3 | 4.0 | 3.9 | 3.7 | 3.9 | 3.8 | 3.3 | 2.9 | 3.1 | 3.3 | 3.0 | 3.2 | 3.2 | 3.8 | 11.6 | 0.8 | 0.7 | 1.0 | 1.0 | 1.1 | 1.2 | 1.2 | 3.0 | 1.8 | 2.0 | 1.5 | 0.6 | 1.5 | 1.5 | 1.1 | 1.1 | 1.0 | 0.8 | 0.8 | 0.8 | 1.4 | 1.3 | 1.8 | 1.7 | 4.3 | 2.5 | 7.2 | 3.6 | 1.2 | 1.2 | 1.1 | 0.6 | 0.8 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.5 | 1.6 | 0.4 | 0.3 | 0.3 | 0.4 | 0.6 | 0.9 | 0.2 | 0.4 | 0 | 0.6 | 0 | 0 | 0 | 1.2 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.1 |
| Cash at End | 7.1 | 6.7 | 6.9 | 6.6 | 7.0 | 7.1 | 6.4 | 5.6 | 7.7 | 8.2 | 8.4 | 9.5 | 8.1 | 7.6 | 8.1 | 8.4 | 8.9 | 22.5 | 9.3 | 9.7 | 6.2 | 5.7 | 6.3 | 6.3 | 5.7 | 6.1 | 6.5 | 6.1 | 6.0 | 5.0 | 5.1 | 5.7 | 4.2 | 3.4 | 3.9 | 4.1 | 4.1 | 3.9 | 4.0 | 4.7 | 4.3 | 3.9 | 3.7 | 4.3 | 4.0 | 3.9 | 3.7 | 3.9 | 3.8 | 3.3 | 2.9 | 3.1 | 3.3 | 3.0 | 3.2 | 3.2 | 3.8 | 11.6 | 0.8 | 0.7 | 1.0 | 1.0 | 1.1 | 1.2 | 1.2 | 3.0 | 1.8 | 2.0 | 1.5 | 0.6 | 1.5 | 1.5 | 1.1 | 1.1 | 1.0 | 0.8 | 0.8 | 0.8 | 1.4 | 1.3 | 1.8 | 1.7 | 4.3 | 2.5 | 7.2 | 3.6 | 1.2 | 1.2 | 1.1 | 0.6 | 0.8 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.5 | 1.6 | 0.4 | 0.3 | 0.3 | 0.4 | 0.6 | 0.9 | (0.2) | 0 | 0 | 0.0 | 0.1 | 0 | 0 | 1.1 | 0 | 0 | 0.1 | (0.0) | 0 | 0.1 | 0 | 0.0 | (3.6) | (0.1) | 0 | (0.0) | 0 | (1.2) | 1.2 | 0 | 0 | (0.8) | 0 | 1.2 | 3.8 | (0.1) | 0.2 | 0.1 | (1.8) | 0 | 0.2 | 0.3 | (0.1) | 0 | 0.1 |
| Free Cash Flow | 11.9 | 13.6 | 10.2 | 13.7 | 11.6 | 13.2 | 9.9 | 12.1 | 11.7 | 10.4 | 10.2 | 12.3 | 10.1 | 25.9 | 9.6 | 13.2 | (1.9) | 11.5 | 10.8 | 14.1 | 11.2 | 11.4 | 9.6 | 13.1 | 10.1 | 5.8 | 10.3 | 12.8 | 8.6 | 9.7 | 10.0 | 12.4 | 10.8 | 8.0 | (0.2) | 8.5 | 5.3 | 2.8 | (14.5) | (7.1) | (0.8) | 9.1 | 9.0 | 8.6 | (8.5) | 8.1 | 0.0 | 7.4 | (0.1) | 7.2 | 3.3 | 6.4 | 7.2 | 0.8 | 7.3 | 6.4 | (1.2) | (8.1) | (9.4) | (6.6) | 5.2 | 5.2 | 4.8 | 6.2 | 5.8 | 18.3 | 5.2 | 4.8 | 15.3 | 9.9 | 6.1 | 5.8 | 0.1 | (0.8) | 5.4 | 5.0 | 5.9 | 5.3 | 5.6 | 6.7 | 5.8 | 4.9 | 5.8 | 6.6 | 5.7 | 6.7 | 6.7 | 7.1 | 6.0 | 9.1 | 6.8 | 6.5 | 6.4 | 6.4 | 6.3 | 7.5 | 6.0 | 5.9 | 6.0 | 5.4 | 4.9 | 4.5 | 5.0 | 3.7 | (3.1) | (12.7) | 13.4 | (3.6) | 4.6 | 4.5 | 18.2 | (8.7) | 4.5 | 1.4 | 5.7 | 4.3 | 4.7 | 4.5 | 4.6 | (0.9) | (0.4) | 0.3 | 4.3 | 4.1 | 4.1 | 4.7 | 3.7 | 5.1 | 4.7 | 3.9 | 3.5 | 3.1 | 3.2 | 3.3 | 3.2 | 3.5 | 3.8 | 3.4 | 3.5 | 3.9 | 3.4 | 4.7 | 2.7 | 2.8 | 2.7 |
| 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 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1988 Q3 | 1988 Q2 | 1988 Q1 | 1987 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q3 | 1986 Q2 | 1985 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 24.5 | 74.0 | 25.3 | 24.9 | 24.5 | 24.6 | 24.5 | 24.7 | 25.1 | 24.3 | 24.2 | 23.8 | 23.2 | 24.1 | 22.2 | 22.2 | 22.2 | 21.4 | 21.2 | 20.9 | 20.7 | 19.8 | 19.7 | 19.3 | 19.2 | 18.9 | 19.9 | 19.3 | 19.1 | 18.7 | 18.8 | 20.1 | 18.5 | 18.3 | 18.2 | 18.1 | 17.8 | 17.6 | 16.8 | 16.5 | 16.2 | 16.0 | 15.7 | 16.0 | 16.2 | 15.9 | 15.3 | 14.3 | 14.3 | 13.4 | 13.4 | 13.5 | 13.9 | 13.3 | 13.6 | 13.7 | 13.4 | 8.7 | 7.4 | 6.8 | 6.7 | 6.6 | 7.2 | 7.5 | 7.6 | 8.1 | 7.9 | 8.0 | 7.9 | 7.5 | 7.4 | 7.2 | 7.0 | 6.9 | 6.9 | 7.1 | 7.0 | 7.4 | 8.2 | 8.1 | 8.2 | 8.3 | 8.2 | 8.3 | 8.5 | 8.2 | 8.4 | 8.4 | 6.8 | 7.1 | 6.7 | 6.7 | 7.2 | 7.1 | 7.1 | 7.2 | 8.0 | 6.9 | 6.9 | 6.9 | 6.9 | 7.0 | 6.9 | 6.7 | 6.7 | 4.3 | 6.4 | 6.5 | 6.8 | 4.9 | 6.1 | 6.2 | 6 | 5.5 | 5.6 | 5.8 | 5.9 | 5.2 | 5.6 | 5.6 | 5.4 | 5.1 | 5.2 | 5.1 | 4.9 | 4.7 | 4.7 | 4.8 | 4.7 | 4.5 | 4.5 | 4.6 | 4.9 | 4.6 | 4.6 | 4.7 | 5.1 | 4.9 | 4.9 | 4.9 | 5.2 | 4.7 | 5.8 | 4.4 | 4.5 | 5 | 4.7 | 4.5 | 4.2 | 4.1 | 3.9 | 4 | 3.4 | 3.5 | 3.4 | 3.4 | 3.4 | 3.5 | 3.4 | 3.4 |
| Gross Profit | 17.3 | 69.8 | 23.9 | 23.5 | 23.2 | 23.3 | 23.1 | 23.4 | 23.8 | 23.0 | 22.9 | 22.5 | 21.9 | 22.8 | 20.9 | 20.9 | 21.0 | 20.3 | 20.1 | 19.8 | 19.6 | 18.8 | 18.7 | 18.3 | 18.2 | 17.8 | 18.9 | 18.3 | 18.1 | 17.8 | 17.9 | 19.2 | 17.6 | 17.3 | 17.3 | 17.3 | 16.9 | 16.7 | 16.0 | 15.7 | 15.5 | 15.3 | 15.0 | 15.4 | 15.5 | 15.3 | 14.6 | 13.7 | 13.7 | 12.8 | 12.8 | 12.9 | 13.3 | 11.2 | 13.1 | 13.1 | 12.8 | 8.7 | 7.4 | 6.8 | 6.7 | 6.6 | 7.2 | 7.5 | 7.6 | 8.1 | 7.9 | 8.0 | 7.9 | 7.5 | 7.4 | 7.2 | 7.0 | 6.9 | 6.9 | 7.1 | 7.0 | 7.4 | 8.2 | 8.1 | 8.2 | 8.3 | 8.2 | 8.3 | 8.5 | 8.2 | 8.4 | 8.4 | 6.8 | 7.1 | 6.7 | 6.7 | 7.2 | 7.1 | 7.1 | 7.2 | 8.0 | 6.9 | 6.9 | 6.9 | 6.9 | 7.0 | 6.9 | 6.7 | 6.7 | 4.3 | 6.4 | 6.5 | 6.8 | 4.9 | 6.1 | 6.2 | 6 | 5.5 | 5.6 | 5.8 | 5.9 | 5.2 | 5.6 | 5.6 | 5.4 | 5.1 | 5.2 | 5.1 | 4.9 | 4.7 | 4.7 | 4.8 | 4.7 | 4.5 | 4.5 | 4.6 | 4.9 | 4.6 | 4.6 | 4.7 | 5.1 | 4.9 | 4.9 | 4.9 | 5.2 | 4.7 | 5.8 | 4.4 | 4.5 | 5 | 4.7 | 4.5 | 4.2 | 4.1 | 3.9 | 4 | 3.4 | 3.5 | 3.4 | 3.4 | 3.4 | 3.5 | 3.4 | 3.4 |
| Operating Income | 9.0 | 27.7 | 8.4 | 8.8 | 9.0 | 9.3 | 8.5 | 9.6 | 9.5 | 8.2 | 8.0 | 7.4 | 7.8 | 8.7 | 7.3 | 7.2 | 7.4 | 7.4 | 7.3 | 6.9 | 7.2 | 6.6 | 6.6 | 6.3 | 6.4 | 6.1 | 6.9 | 6.6 | 6.2 | 6.5 | 6.5 | 7.6 | 6.1 | 6.0 | 6.1 | 6.1 | 6.0 | 6.0 | 5.4 | 5.6 | 5.6 | 5.7 | 5.1 | 4.7 | 5.3 | 4.9 | 4.9 | 4.8 | 4.9 | 4.8 | 4.6 | 4.5 | 4.8 | 5.4 | 4.2 | 3.8 | 3.6 | (1.5) | 3.2 | 3.3 | 3.7 | 3.4 | 3.6 | 4.0 | 4.3 | 4.6 | 4.4 | 4.5 | 4.4 | 4.0 | 4.3 | 4.2 | 4.1 | 4.0 | 4.1 | 4.4 | 4.3 | 4.4 | 4.6 | 4.9 | 4.9 | 4.4 | 4.9 | 5.0 | 5.2 | 5.1 | 5.2 | 5.1 | 4.6 | 4.7 | 4.4 | 4.5 | 4.9 | 4.5 | 4.8 | 4.9 | 4.8 | 4.6 | 4.7 | 4.6 | 4.7 | 4.8 | 4.7 | 4.6 | 4.6 | (10.9) | 9.6 | 8.2 | 8.6 | (7.2) | 7.8 | 8 | 7.7 | (5.4) | 7.2 | 7.3 | 7.4 | (3.8) | 7.2 | 7 | 6.7 | (2.9) | 6.5 | 6.3 | 6.1 | (0.5) | 5.8 | 5.2 | 5.5 | 5.7 | 5.6 | 5.7 | 6 | 12.2 | 11.7 | 5.8 | 6.2 | 6 | 6 | 6 | 6.7 | 6.1 | 7.1 | 5.5 | 5.7 | 9.9 | 4.7 | 4.5 | 4.2 | 7.9 | 3.9 | 4 | 3.4 | 7.2 | 3.4 | 3.4 | 3.4 | 7.1 | 3.4 | 3.4 |
| Net Income | 5.0 | 4.3 | 4.0 | 4.5 | 4.8 | 4.7 | 4.0 | 5.3 | 5.3 | 3.6 | 3.9 | 3.5 | 4.5 | 5.6 | 4.8 | 5.2 | 5.4 | 91.6 | 5.3 | 6.6 | 5.6 | 5 | 5.2 | 4.7 | 4.6 | 5.8 | 4.7 | 4.3 | 4.2 | 4.4 | 4.4 | 5.8 | 9.6 | 6.1 | 4.0 | 4.0 | 31.6 | 4.4 | 3.8 | 4.5 | 4.4 | 4.4 | 3.6 | 12.0 | 3.7 | 16.2 | 28.1 | 3.4 | 3.8 | 3.5 | 3.3 | 2.9 | 3.4 | 4.5 | 3.0 | 2.5 | 9.5 | 62.6 | 3.3 | 3.7 | 4.1 | 4.1 | 3.4 | 4.3 | 4.5 | 4.6 | 4.6 | 4.8 | 4.6 | (0.9) | 4.2 | 4.2 | 4.2 | 4.0 | 4.4 | 8.0 | 5.8 | 7.1 | 15.7 | 6.9 | 4.9 | 5.2 | 6.4 | 6.2 | 7.6 | 6.7 | 5.5 | 6.4 | 5.0 | 8.1 | 5.3 | 5.3 | 5.7 | 5.1 | 5.1 | 5.2 | 6.3 | 5.0 | 4.9 | 4.3 | 4.1 | 4.7 | 3.9 | 3.8 | 3.9 | 4.0 | 2.3 | 3.8 | 3.9 | 3.7 | 3.5 | 3.5 | 3.6 | 3.4 | 3.3 | 3.6 | 3.7 | 3.6 | 3.5 | 3.6 | 3.6 | 3.4 | 3.5 | 3.5 | 3.3 | 3.2 | 3.2 | 4.2 | 3.6 | 3.4 | 3.1 | 2.9 | 2.9 | (4) | (3.5) | 2.6 | 3 | 2.7 | 2.7 | 2.8 | 2.6 | 2 | 3.3 | 1.9 | 2 | 2.2 | 2 | 2.2 | 2.1 | 2 | 2.1 | 2.1 | 2.1 | 2.2 | 2.2 | 2.2 | 2.1 | 2.1 | 2.3 | 2.3 |
| EPS (Diluted) | 0.36 | 0.32 | 0.29 | 0.32 | 0.34 | 0.34 | 0.29 | 0.38 | 0.38 | 0.26 | 0.28 | 0.25 | 0.32 | 0.41 | 0.35 | 0.38 | 0.39 | 6.65 | 0.39 | 0.48 | 0.41 | 0.36 | 0.38 | 0.34 | 0.33 | 0.42 | 0.34 | 0.31 | 0.31 | 0.32 | 0.32 | 0.42 | 0.70 | 0.44 | 0.29 | 0.30 | 2.32 | 0.33 | 0.28 | 0.34 | 0.33 | 0.33 | 0.27 | 0.90 | 0.28 | 1.24 | 2.18 | 0.26 | 0.29 | 0.27 | 0.26 | 0.23 | 0.27 | 0.36 | 0.24 | 0.19 | 0.75 | 4.95 | 0.26 | 0.29 | 0.33 | 0.34 | 0.27 | 0.35 | 0.37 | 0.38 | 0.38 | 0.40 | 0.39 | -0.07 | 0.35 | 0.35 | 0.35 | 0.34 | 0.37 | 0.67 | 0.49 | 0.60 | 1.32 | 0.58 | 0.42 | 0.44 | 0.54 | 0.52 | 0.64 | 0.56 | 0.47 | 0.54 | 0.43 | 0.69 | 0.45 | 0.45 | 0.48 | 0.43 | 0.43 | 0.44 | 0.53 | 0.48 | 0.42 | 0.44 | 0.46 | 0.52 | 0.43 | 0.42 | 0.44 | 0.44 | 0.25 | 0.42 | 0.44 | 0.42 | 0.39 | 0.39 | 0.40 | 0.38 | 0.37 | 0.40 | 0.41 | 0.40 | 0.39 | 0.40 | 0.40 | 0.38 | 0.38 | 0.39 | 0.37 | 0.36 | 0.36 | 0.47 | 0.41 | 0.40 | 0.35 | 0.33 | 0.41 | -0.56 | -0.49 | 0.38 | 0.42 | 0.38 | 0.39 | 0.39 | 0.37 | 0.28 | 0.47 | 0.26 | 0.29 | 0.31 | 0.28 | 0.32 | 0.29 | 0.28 | 0.29 | 0.31 | 0.27 | 0.27 | 0.26 | 0.26 | 0.26 | 0.25 | 0.26 | 0.26 |
| Balance Sheet | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 7.1 | 6.7 | 6.9 | 6.6 | 7.0 | 7.1 | 6.4 | 5.6 | 7.7 | 8.2 | 8.4 | 9.5 | 8.1 | 7.6 | 8.1 | 8.4 | 8.9 | 22.5 | 9.3 | 9.7 | 6.2 | 5.7 | 6.3 | 6.3 | 5.7 | 6.1 | 6.5 | 6.1 | 6.0 | 5.0 | 5.1 | 5.7 | 4.2 | 3.4 | 3.9 | 4.1 | 4.1 | 3.9 | 4.0 | 4.7 | 4.3 | 3.9 | 3.7 | 4.3 | 4.0 | 3.9 | 3.7 | 3.9 | 3.8 | 3.3 | 2.9 | 3.1 | 3.3 | 3.0 | 3.2 | 3.2 | 3.8 | 11.6 | 0.8 | 0.7 | 1.0 | 1.0 | 1.1 | 1.2 | 1.2 | 3.0 | 1.8 | 2.0 | 1.5 | 0.6 | 1.5 | 1.5 | 1.1 | 1.1 | 1.0 | 0.8 | 0.8 | 0.8 | 1.4 | 1.3 | 1.8 | 1.7 | 4.3 | 2.5 | 7.2 | 3.6 | 1.2 | 1.2 | 1.1 | 0.6 | 0.8 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.5 | 1.6 | 0.4 | 0.3 | 0.3 | 0.4 | 0.6 | 0.9 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 1.2 | 0 | 0 | 0 | 0.1 | 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 | |||||||||||
| Total Assets | 563.8 | 564.9 | 568.0 | 573.0 | 573.5 | 580.9 | 584.3 | 586.6 | 596.2 | 596.4 | 607.9 | 603.0 | 604.3 | 607.5 | 609.3 | 603.8 | 602.4 | 598.4 | 517.7 | 504.0 | 495.8 | 494.0 | 490.6 | 486.6 | 489.1 | 488.8 | 483.9 | 482.8 | 489.1 | 483.8 | 487.6 | 491.0 | 489.6 | 490.0 | 499.0 | 499.8 | 502.4 | 524.8 | 510.4 | 487.4 | 471.1 | 458.9 | 438.7 | 444.4 | 441.6 | 428.9 | 436.9 | 383.7 | 388.0 | 373.1 | 375.3 | 380.6 | 379.5 | 383.0 | 388.0 | 390.8 | 395.5 | 370.9 | 242.8 | 227.7 | 221.7 | 216.1 | 227.2 | 225.7 | 223.1 | 228.8 | 226.2 | 231.5 | 229.5 | 221.1 | 215.2 | 212.9 | 210.8 | 199.7 | 193.1 | 188.8 | 193.7 | 194.1 | 204.5 | 198.3 | 198.9 | 196.9 | 196.6 | 201.4 | 199.2 | 204.6 | 207.8 | 208.6 | 216.7 | 194.3 | 194.8 | 184.4 | 184.6 | 185.1 | 185.8 | 185.8 | 185.6 | 187.9 | 186.1 | 184.5 | 182.7 | 183.7 | 188.4 | 186.5 | 187.0 | 178.8 | 161.9 | 165.8 | 162.8 | 169.4 | 155.6 | 157 | 157.9 | 146.8 | 148.3 | 146.2 | 148.6 | 148.6 | 146.4 | 147.5 | 136.7 | 132.8 | 132.6 | 129.1 | 128.7 | 128.9 | 122.2 | 125.9 | 127 | 126.7 | 119.9 | 124.6 | 124.1 | 126.9 | 131.8 | 134.7 | 135.7 | 136.4 | 137.1 | 139.3 | 140.2 | 141.6 | 143.7 | 143.1 | 144.1 | 144.8 | 137.5 | 120.8 | 122.2 | |||||||||||
| Total Debt | 389.2 | 386.0 | 386.5 | 384.4 | 379.4 | 379.2 | 378.3 | 373.8 | 377.1 | 370.4 | 371.8 | 362.2 | 360.4 | 354.3 | 351.8 | 346.5 | 342.9 | 340.3 | 343.1 | 325.0 | 315.0 | 304.0 | 295.4 | 290.1 | 288.5 | 282.6 | 275.8 | 262.0 | 273.6 | 261.3 | 260.3 | 250.1 | 245.8 | 256.4 | 260.2 | 273.5 | 272.9 | 315.7 | 299.9 | 275.5 | 269.0 | 252.7 | 230.2 | 232.0 | 233.6 | 213.2 | 244.8 | 217.6 | 217.4 | 200.0 | 204.2 | 204.5 | 199.1 | 197.9 | 201.4 | 199.6 | 199.3 | 174.8 | 105.9 | 87.3 | 77.5 | 67.6 | 81.0 | 83.4 | 82.6 | 85.2 | 85.2 | 87.8 | 83.5 | 71.7 | 59.0 | 38.4 | 49.7 | 36.6 | 27.2 | 20.9 | 26.7 | 26.3 | 36.4 | 39.5 | 39.2 | 35.5 | 35.7 | 40.8 | 38.8 | 46.2 | 50.3 | 50.9 | 33.0 | 37.2 | 40.2 | 29.8 | 29.8 | 30.5 | 31.0 | 30.7 | 30.3 | 33.4 | 31.9 | 29.8 | 81.1 | 82.0 | 86.6 | 85.5 | 85.6 | 76.9 | 60.2 | 62.7 | 59.6 | 66.0 | 52 | 53.1 | 53.7 | 42.3 | 43.4 | 41 | 42.9 | 43.1 | 40.6 | 41.4 | 30.5 | 26.4 | 25 | 21.3 | 20.5 | 21.3 | 13.5 | 16.1 | 18.4 | 18.9 | 11.9 | 15.9 | 46.9 | 49.6 | 47.6 | 44.2 | 44.8 | 45.8 | 46.4 | 48.9 | 50.2 | 51 | 50 | 52.8 | 53 | 53.1 | 37.8 | 23.4 | 9.3 | |||||||||||
| Stockholders' Equity | 147.8 | 152.4 | 158.6 | 165.2 | 172.2 | 179.5 | 181.6 | 190.7 | 196.5 | 200.9 | 210.3 | 216.6 | 222.2 | 229.1 | 233.6 | 234.6 | 237.0 | 235.3 | 151.8 | 155.4 | 158.7 | 159.0 | 162.4 | 166.2 | 172.4 | 181.7 | 184.6 | 188.5 | 193.6 | 198.6 | 203.4 | 208.0 | 211.4 | 210.6 | 213.3 | 209.0 | 214.1 | 191.3 | 195.3 | 200.2 | 191.1 | 195.0 | 199.2 | 203.6 | 200.0 | 204.6 | 179.4 | 159.2 | 163.9 | 165.6 | 164.0 | 168.5 | 173.4 | 177.7 | 181.0 | 185.7 | 190.8 | 188.9 | 134.0 | 138.2 | 142.0 | 145.4 | 143.4 | 140.0 | 138.3 | 141.0 | 138.1 | 140.6 | 142.5 | 144.9 | 152.6 | 155.2 | 157.8 | 160.3 | 163.0 | 165.2 | 163.5 | 164.2 | 163.7 | 154.4 | 154.0 | 155.4 | 156.6 | 156.4 | 156.4 | 154.1 | 152.9 | 153.1 | 151.7 | 152.2 | 149.1 | 148.9 | 149.2 | 148.9 | 149.1 | 150.4 | 151.4 | 150.0 | 149.3 | 151.2 | 97.9 | 99.3 | 98.8 | 99.0 | 99.4 | 99.7 | 99.4 | 101.1 | 101.2 | 101.3 | 101.5 | 102 | 102.4 | 102.7 | 103.1 | 103.6 | 103.8 | 104.0 | 104.3 | 104.6 | 104.8 | 105.0 | 105.4 | 105.7 | 106 | 106.4 | 107 | 107.4 | 106.9 | 107 | 107.4 | 108 | 76.2 | 76.3 | 83.1 | 89.4 | 89.7 | 89.5 | 89.6 | 89.6 | 89.5 | 89.6 | 90.2 | 89.4 | 90.2 | 90.8 | 92.6 | 97.3 | 112.9 | |||||||||||
| Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 11.9 | 13.6 | 10.2 | 13.7 | 11.6 | 13.2 | 9.9 | 12.1 | 11.7 | 10.5 | 10.2 | 12.3 | 10.1 | 12.3 | 9.6 | 13.2 | 11.7 | 11.5 | 10.8 | 14.1 | 11.2 | 11.4 | 9.6 | 13.1 | 10.1 | 10.9 | 10.3 | 12.8 | 8.6 | 9.7 | 10.0 | 12.4 | 10.8 | 12.4 | 13.3 | 10.8 | 9.5 | 11.0 | 9.7 | 10.9 | 9.1 | 10.9 | 9.5 | 9.6 | 8.2 | 8.9 | 8.6 | 8.3 | 7.0 | 8.3 | 7.3 | 8.0 | 7.6 | 8.3 | 7.8 | 7.6 | 7.0 | 5.6 | 5.5 | 5.2 | 5.2 | 5.4 | 5.3 | 6.3 | 6.1 | 5.9 | 6.7 | 6.6 | 5.8 | 5.2 | 6.1 | 4.7 | 5.9 | 5.4 | 6.1 | 5.1 | 6.3 | 5.6 | 6.0 | 6.9 | 6.3 | 5.5 | 6.8 | 6.6 | 6.3 | 7.1 | 6.8 | 7.1 | 6.0 | 9.1 | 6.8 | 6.5 | 6.6 | 6.4 | 6.3 | 7.5 | 6.1 | 6.0 | 6.2 | 5.5 | 5.1 | 5.0 | 5.4 | 4.7 | 4.8 | 4.8 | 5 | 4.9 | 4.9 | 4.6 | 4.8 | 4.7 | 4.6 | 4.2 | 4.5 | 4.3 | 4.7 | 4.5 | 4.6 | 4.6 | 4.3 | 4.6 | 4.3 | 4.1 | 4.1 | 4.7 | 3.7 | 5.1 | 4.7 | 4.9 | 3.5 | 3.1 | 3.2 | 3.3 | 3.2 | 3.5 | 3.8 | 3.4 | 3.5 | 3.9 | 3.4 | 4.7 | 2.7 | 2.8 | 2.7 | |||||||||||||||
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | 0 | 0 | 0 | 13.6 | 0 | (0.0) | (13.6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (5.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (4.3) | (13.5) | (2.4) | (4.2) | (8.2) | (24.2) | (18.0) | (9.9) | (1.7) | (0.5) | (1.0) | (16.8) | (0.8) | (8.6) | (0.9) | (7.0) | (1.1) | (4.0) | (1.6) | (0.4) | (7.5) | (0.6) | (1.2) | (8.3) | (13.7) | (14.9) | (11.8) | 0 | (0.2) | (0.5) | (0.1) | (0.2) | 12.4 | (1.5) | (1.7) | 9.5 | 4.7 | 0 | 1.1 | (5.8) | (6.1) | (0.6) | (0.1) | (0.4) | (0.3) | (0.4) | (0.2) | (0.5) | (0.6) | (1.1) | (0.1) | (0.6) | (0.4) | (0.1) | 0.0 | (0.0) | (0.0) | (0.0) | 0.0 | (0.3) | (0.0) | (0.0) | 0 | (0.0) | (0.1) | (0.1) | (0.1) | (0.2) | (0.5) | (0.4) | (1.0) | (7.9) | (17.5) | 8.4 | (8.5) | (0.3) | (0.1) | 13.4 | (13.4) | (0.1) | (2.8) | 1.2 | 0 | 0 | 0.0 | 0 | (5.5) | (4.7) | (4.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| Free Cash Flow | 11.9 | 13.6 | 10.2 | 13.7 | 11.6 | 13.2 | 9.9 | 12.1 | 11.7 | 10.4 | 10.2 | 12.3 | 10.1 | 25.9 | 9.6 | 13.2 | (1.9) | 11.5 | 10.8 | 14.1 | 11.2 | 11.4 | 9.6 | 13.1 | 10.1 | 5.8 | 10.3 | 12.8 | 8.6 | 9.7 | 10.0 | 12.4 | 10.8 | 8.0 | (0.2) | 8.5 | 5.3 | 2.8 | (14.5) | (7.1) | (0.8) | 9.1 | 9.0 | 8.6 | (8.5) | 8.1 | 0.0 | 7.4 | (0.1) | 7.2 | 3.3 | 6.4 | 7.2 | 0.8 | 7.3 | 6.4 | (1.2) | (8.1) | (9.4) | (6.6) | 5.2 | 5.2 | 4.8 | 6.2 | 5.8 | 18.3 | 5.2 | 4.8 | 15.3 | 9.9 | 6.1 | 5.8 | 0.1 | (0.8) | 5.4 | 5.0 | 5.9 | 5.3 | 5.6 | 6.7 | 5.8 | 4.9 | 5.8 | 6.6 | 5.7 | 6.7 | 6.7 | 7.1 | 6.0 | 9.1 | 6.8 | 6.5 | 6.4 | 6.4 | 6.3 | 7.5 | 6.0 | 5.9 | 6.0 | 5.4 | 4.9 | 4.5 | 5.0 | 3.7 | (3.1) | (12.7) | 13.4 | (3.6) | 4.6 | 4.5 | 18.2 | (8.7) | 4.5 | 1.4 | 5.7 | 4.3 | 4.7 | 4.5 | 4.6 | (0.9) | (0.4) | 0.3 | 4.3 | 4.1 | 4.1 | 4.7 | 3.7 | 5.1 | 4.7 | 3.9 | 3.5 | 3.1 | 3.2 | 3.3 | 3.2 | 3.5 | 3.8 | 3.4 | 3.5 | 3.9 | 3.4 | 4.7 | 2.7 | 2.8 | 2.7 | |||||||||||||||