VICR - Vicor Corporation
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$387.50
DETAILS
HIGH:
$400.00
LOW:
$375.00
MEDIAN:
$387.50
CONSENSUS:
$387.50
UPSIDE:
35.80%
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 113.0 | 107.3 | 110.4 | 141.0 | 94.0 | 96.2 | 93.2 | 85.9 | 83.9 | 92.7 | 107.8 | 106.7 | 97.8 | 105.5 | 103.1 | 102.2 | 88.3 | 90.3 | 84.9 | 95.4 | 88.8 | 84.3 | 78.1 | 70.8 | 63.4 | 63.1 | 70.8 | 63.4 | 65.7 | 73.7 | 78.0 | 74.2 | 65.3 | 58.8 | 56.9 | 57.7 | 54.5 | 48.1 | 53.2 | 52.9 | 46.0 | 51.4 | 48.7 | 56.1 | 64.0 | 60.7 | 58.4 | 53.4 | 53.2 | 55.3 | 55.1 | 46.9 | 41.9 | 50.4 | 52.9 | 55.5 | 59.7 | 58.6 | 58.6 | 65.4 | 70.5 | 73.0 | 68.7 | 57.4 | 51.7 | 49.1 | 47.7 | 50.6 | 50.4 | 51.3 | 51.3 | 49.3 | 53.5 | 53.9 | 47.7 | 47.2 | 47.0 | 48.0 | 46.9 | 49.2 | 47.9 | 46.3 | 45.3 | 44.6 | 43.2 | 40.6 | 43.0 | 45.4 | 42.5 | 39.1 | 35.9 | 38.7 | 37.7 | 41.6 | 39.5 | 36.8 | 34.6 | 39.0 | 51.6 | 50.3 | 55.0 | 69.2 | 67.9 | 62.8 | 57.8 | 53.8 | 49.4 | 44.8 | 42 | 40.4 | 39.3 | 41.7 | 43.2 | 43.1 | 41.4 | 39.7 | 37.9 | 36.8 | 35.7 | 36.7 | 35.8 | 37.8 | 37.3 | 35.1 | 33.8 | 31.9 | 30.1 | 27.7 | 25.8 | 23.5 | 21.7 | 20.1 | 18.7 | 16.8 | 16.4 | 15.6 | 15.1 | 15.4 | 14.5 | 13.5 | 12.1 | 11 | 9.7 | 8.7 |
| Cost of Revenue | 50.6 | 47.8 | 46.9 | 48.9 | 49.6 | 45.8 | 47.4 | 43.1 | 38.7 | 45.3 | 52.0 | 51.6 | 51.3 | 56.4 | 56.1 | 55.3 | 50.7 | 49.5 | 42.1 | 45.5 | 44.1 | 43.9 | 44.8 | 40.4 | 36.1 | 33.4 | 37.8 | 34.2 | 34.6 | 39.8 | 39.0 | 38.3 | 35.1 | 31.8 | 31.7 | 31.8 | 30.8 | 26.6 | 27.3 | 28.5 | 26.7 | 28.6 | 27.4 | 29.6 | 35.1 | 34.6 | 32.9 | 30.7 | 30.4 | 31.8 | 32.1 | 28.4 | 25.3 | 30.3 | 30.0 | 31.4 | 35.2 | 34.1 | 34.1 | 38.1 | 40.0 | 40.0 | 36.2 | 31.6 | 28.4 | 26.6 | 27.1 | 28.0 | 28.6 | 30.5 | 29.4 | 28.2 | 31.0 | 32.7 | 29.8 | 27.6 | 26.8 | 28.4 | 27.0 | 28.1 | 26.8 | 26.5 | 26.3 | 29 | 26.1 | 26.0 | 26.8 | 28.0 | 27.5 | 28.1 | 27.3 | 28.2 | 28.8 | 30.8 | 29.4 | 28.1 | 26.5 | 28.6 | 35.6 | 36.0 | 37.2 | 36.6 | 33.4 | 31.1 | 28.5 | 26.9 | 24.3 | 22.1 | 19.6 | 20.1 | 18.9 | 19.8 | 20.3 | 19.1 | 17.9 | 17.2 | 17.9 | 15 | 14.3 | 14.8 | 14.5 | 16.6 | 15.6 | 14 | 13.8 | 13.7 | 13 | 12 | 11.1 | 10 | 9.4 | 8.8 | 7.9 | 7 | 6.8 | 6.3 | 6.6 | 6 | 5.9 | 5.9 | 5.4 | 4.9 | 4.3 | 3.9 |
| Gross Profit | 62.4 | 59.4 | 63.5 | 92.1 | 44.4 | 50.4 | 45.7 | 42.8 | 45.1 | 47.3 | 55.9 | 55.2 | 46.5 | 49.1 | 47.0 | 46.8 | 37.6 | 40.8 | 42.8 | 49.9 | 44.7 | 40.5 | 33.3 | 30.3 | 27.3 | 29.8 | 33.0 | 29.1 | 31.1 | 33.9 | 39.0 | 35.9 | 30.2 | 26.9 | 25.1 | 25.9 | 23.7 | 21.5 | 25.9 | 24.5 | 19.3 | 22.8 | 21.3 | 26.5 | 28.9 | 26.1 | 25.6 | 22.7 | 22.8 | 23.4 | 23.0 | 18.5 | 16.6 | 20.1 | 23.0 | 24.1 | 24.5 | 24.5 | 24.4 | 27.3 | 30.5 | 33.0 | 32.5 | 25.7 | 23.3 | 22.5 | 20.7 | 22.6 | 21.8 | 20.8 | 21.9 | 21.1 | 22.5 | 21.3 | 17.9 | 19.6 | 20.2 | 19.7 | 20.0 | 21.1 | 21.1 | 19.8 | 19.0 | 15.6 | 17.0 | 14.7 | 16.2 | 17.4 | 15 | 11.0 | 8.6 | 10.5 | 8.9 | 10.9 | 10.1 | 8.7 | 8.2 | 10.5 | 16.0 | 14.2 | 17.8 | 32.6 | 34.5 | 31.7 | 29.3 | 26.9 | 25.1 | 22.7 | 22.4 | 20.3 | 20.4 | 21.9 | 22.9 | 24 | 23.5 | 22.5 | 20.1 | 21.8 | 21.4 | 21.9 | 21.3 | 21.2 | 21.7 | 21.1 | 20 | 18.2 | 17.1 | 15.7 | 14.7 | 13.5 | 12.3 | 11.3 | 10.8 | 9.8 | 9.6 | 9.3 | 8.5 | 9.4 | 8.6 | 7.6 | 6.7 | 6.1 | 5.4 | 4.8 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| R&D Expenses | 22.3 | 20.5 | 19.9 | 18.8 | 19.4 | 17.0 | 17.0 | 16.9 | 18.0 | 17.3 | 17.8 | 16.9 | 15.9 | 16.1 | 14.7 | 15.5 | 14.3 | 13.3 | 13.5 | 13.3 | 13.0 | 12.7 | 12.0 | 12.8 | 13.3 | 12.2 | 11.5 | 11.7 | 11.2 | 11.1 | 10.7 | 11.4 | 11.1 | 11.4 | 10.5 | 11.9 | 11.0 | 10.0 | 10.3 | 10.8 | 10.7 | 10.3 | 10.1 | 10.6 | 10.4 | 10.2 | 10.3 | 10.6 | 10.3 | 10.1 | 9.9 | 10.0 | 9.9 | 9.9 | 9.2 | 9.7 | 9.8 | 9.5 | 9.7 | 9.9 | 9.9 | 9.2 | 8.9 | 9.0 | 8.9 | 8.4 | 7.8 | 7.6 | 7.8 | 8.0 | 7.8 | 8.1 | 7.5 | 7.6 | 7.7 | 7.7 | 7.4 | 7.8 | 8.0 | 8.0 | 7.5 | 7.4 | 7.6 | 7.4 | 7.1 | 7.1 | 6.7 | 6.5 | 5.9 | 6.2 | 6.0 | 5.8 | 5.3 | 5.2 | 5.1 | 5.1 | 5.1 | 4.7 | 4.7 | 5.3 | 5.5 | 5.0 | 5.0 | 5.3 | 5.3 | 4.9 | 4.9 | 4.9 | 5.2 | 5.1 | 4.9 | 5.2 | 5.5 | 4.9 | 4.2 | 4.2 | 4.4 | 3.8 | 3.8 | 3.3 | 3.4 | 3.2 | 3 | 2.9 | 2.6 | 0 | 1.9 | 1.9 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 23.2 | 23.2 | 22.7 | 28.0 | 25.1 | 24.2 | 23.4 | 23.3 | 26.0 | 22.7 | 22.4 | 20.4 | 20.2 | 24.9 | 22.7 | 20.0 | 18.6 | 18.6 | 17.3 | 16.6 | 17.0 | 16.1 | 15.2 | 15.5 | 16.4 | 16.4 | 15.4 | 15.0 | 15.4 | 15.7 | 15.3 | 15.8 | 15.4 | 14.4 | 14.5 | 14.5 | 14.0 | 14.0 | 13.3 | 14.3 | 14.0 | 15.0 | 13.4 | 15.1 | 14.9 | 15.8 | 17.4 | 17.0 | 18.0 | 16.9 | 14.5 | 15.5 | 13.9 | 14.4 | 13.4 | 13.7 | 14.2 | 13.8 | 13.1 | 13.0 | 14.2 | 13.3 | 12.2 | 12.1 | 11.9 | 7.4 | 11.8 | 12.9 | 12.8 | 14.5 | 13.7 | 14.0 | 14.1 | 12.4 | 12.3 | 12.2 | 12.0 | 12.6 | 11.2 | 11.7 | 10.9 | 10.4 | 10.1 | 10.1 | 10.1 | 10.2 | 10.1 | 10.6 | 10.2 | 10.3 | 10.2 | 10.4 | 10.3 | 10.8 | 9.6 | 11.1 | 10.3 | 10.5 | 11.1 | 11.3 | 10.3 | 11.1 | 11.2 | 10.6 | 10.3 | 10.3 | 9.1 | 8.6 | 8.9 | 8.9 | 9.1 | 8.6 | 8.3 | 8 | 7.4 | 7.5 | 7.4 | 7.4 | 6.8 | 6.8 | 6.2 | 6 | 5.5 | 5.2 | 4.9 | 12.3 | 4.5 | 4 | 3.9 | 5.5 | 5.1 | 4.8 | 4.5 | 4.2 | 4.1 | 3.8 | 3.5 | 3.5 | 3.1 | 2.9 | 2.8 | 2.5 | 2.6 | 2.6 |
| Other Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.3 | 17.2 | 0 | 0 | 0 | 0 | 0 | 6.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0.1 | (0.0) | 0.3 | 0 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 2.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.2 | 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 | 4.5 | 4.5 | 4.5 | 4.5 | 3.7 | 3.9 | 3.7 | 3.2 | 3.2 | 3.1 | 2.1 | 2 | 2.1 | 2.1 | 0 | 2.1 | 2.1 | 2.1 | 2 | 2 | 2.1 | 2.1 | 2 | 0 | 1.9 | 1.9 | 1.8 | 1.9 | 1.5 | 1.6 | 1.5 | 1.5 | 1.1 | 1.1 | 1 | 1 | 0.7 | 0.7 | 0.6 | 0.6 | 0.4 | 0.4 |
| Operating Expenses | 45.5 | 43.7 | 42.6 | 46.7 | 44.5 | 41.2 | 40.4 | 42.6 | 61.2 | 40.0 | 40.2 | 37.3 | 36.1 | 41.0 | 44.0 | 35.6 | 32.8 | 31.9 | 30.8 | 29.9 | 30.0 | 28.8 | 27.2 | 28.3 | 29.7 | 28.9 | 26.9 | 26.7 | 26.6 | 26.9 | 26.0 | 27.6 | 26.5 | 26.5 | 25.0 | 26.5 | 25.0 | 24.1 | 23.6 | 25.1 | 24.7 | 25.3 | 23.5 | 25.7 | 25.3 | 26.3 | 29.7 | 27.7 | 28.2 | 27.1 | 24.3 | 25.5 | 25.1 | 24.4 | 22.7 | 23.4 | 24.0 | 23.3 | 22.8 | 22.9 | 24.0 | 22.5 | 21.1 | 21.1 | 20.7 | 16.7 | 18.7 | 20.5 | 20.6 | 22.5 | 21.5 | 21.9 | 21.6 | 20.0 | 20.0 | 18.5 | 19.4 | 57.7 | 19.2 | 19.7 | 18.5 | 17.8 | 17.7 | 15.3 | 17.2 | 17.2 | 16.8 | 17.1 | 16.1 | 16.6 | 16.3 | 16.2 | 15.7 | 16.0 | 14.7 | 16.3 | 15.4 | 15.2 | 15.9 | 16.7 | 15.8 | 20.9 | 20.6 | 20.5 | 20.1 | 19.7 | 17.7 | 17.4 | 17.8 | 17.2 | 17.2 | 16.9 | 15.9 | 14.9 | 13.7 | 13.8 | 11.8 | 13.3 | 12.7 | 12.2 | 11.6 | 11.2 | 10.6 | 10.2 | 9.5 | 8.6 | 8.3 | 7.8 | 7.6 | 7.4 | 6.6 | 6.4 | 6 | 5.7 | 5.2 | 4.9 | 4.5 | 4.5 | 3.8 | 3.6 | 3.4 | 3.1 | 3 | 3 |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | 16.9 | 15.7 | 20.9 | 45.4 | (0.1) | 9.2 | 5.4 | 0.2 | (16.1) | 7.3 | 15.7 | 17.9 | 10.4 | 8.1 | 3.0 | 11.3 | 4.8 | 8.9 | 12.0 | 20.0 | 14.7 | 11.6 | 6.1 | 2.0 | (2.4) | 0.9 | 6.1 | 2.4 | 4.5 | 7.0 | 13.0 | 8.3 | 3.7 | 0.5 | 0.1 | (0.5) | (1.4) | (2.6) | 2.3 | (0.6) | (5.4) | (2.5) | (2.2) | 0.8 | 3.6 | (0.2) | (4.1) | (5.0) | (5.4) | (3.6) | (1.4) | (7.0) | (7.1) | (4.2) | 0.3 | 0.7 | 0.5 | 1.2 | 1.7 | 4.4 | 6.4 | 10.5 | 11.4 | 4.6 | 2.6 | 2.6 | 1.9 | 2.1 | (1.8) | (1.7) | 0.4 | (0.8) | 0.9 | 1.3 | (2.1) | 1.1 | 0.8 | (38.0) | 0.8 | 1.4 | 2.6 | 1.9 | 1.3 | 0.3 | (0.2) | (2.6) | (0.6) | 0.3 | (1.1) | (5.6) | (7.7) | (5.7) | (6.8) | (5.1) | (4.6) | (7.6) | (7.2) | (4.7) | 0.1 | (2.5) | 2.0 | 11.7 | 13.9 | 11.2 | 9.2 | 7.2 | 7.4 | 5.3 | 4.6 | 3.1 | 3.2 | 5 | 7 | 9.1 | 9.8 | 8.7 | 8.2 | 8.5 | 8.7 | 9.7 | 9.7 | 10 | 11.1 | 10.9 | 10.5 | 9.6 | 8.8 | 7.9 | 7.1 | 6.1 | 5.7 | 4.9 | 4.8 | 4.1 | 4.4 | 4.4 | 4 | 4.9 | 4.8 | 4 | 3.3 | 3 | 2.4 | 1.8 |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3.3 | 3.4 | 0 | 3.0 | 2.7 | 2.8 | 3.0 | 2.8 | 2.8 | 2.7 | 2.0 | 1.8 | 1.7 | 1.2 | 0 | 0.3 | 0.1 | 0.2 | 0.3 | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0.2 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 25.7 | 24.4 | 38.5 | 54.2 | 8.2 | 16.4 | 13.8 | 7.2 | 5.7 | 14.6 | 22.2 | 24.1 | 16.6 | 13.5 | 13.1 | 14.8 | 8.2 | 12.2 | 15.3 | 23.2 | 17.5 | 14.5 | 8.8 | 4.8 | 0.3 | 3.9 | 8.7 | 4.9 | 6.9 | 9.5 | 15.4 | 10.9 | 6.0 | 3.4 | 2.3 | 1.7 | 0.8 | (0.5) | 4.3 | 1.5 | (3.2) | (0.3) | 0.0 | 3.1 | 6.0 | 2.5 | 0.3 | (2.6) | (3.0) | (1.2) | 1.2 | (4.4) | (4.6) | (1.7) | 2.9 | 3.3 | 3.1 | 4.1 | 4.6 | 6.6 | 9.3 | 13.3 | 13.9 | 6.7 | 5.1 | 11.4 | 4.2 | 4.9 | 7.1 | 1.3 | 3.1 | 1.7 | 3.2 | 4.4 | 0.1 | 2.7 | 3.7 | 7.1 | 2.7 | 3.4 | 6.7 | 5.8 | 5.3 | 2.2 | 4.0 | 1.9 | 4.3 | 5.8 | 4.3 | 0.7 | (1.9) | 0.1 | (1.3) | 1.6 | 0.3 | (2.2) | (1.3) | (1.5) | 5.0 | 1.5 | 5.8 | 15.4 | 17.6 | 14.9 | 12.6 | 10.6 | 10.3 | 8.4 | 7.6 | 5.2 | 5.3 | 6.8 | 7.7 | 9.8 | 10.6 | 9.6 | 9.3 | 9.6 | 9.8 | 10.9 | 10.7 | 10.8 | 12.1 | 12 | 11.6 | 10.8 | 10.2 | 9.4 | 8.3 | 7.4 | 6.8 | 5.9 | 5.6 | 4.9 | 5.1 | 5 | 4.5 | 5.2 | 5.1 | 4.6 | 3.9 | 3.6 | 2.8 | 2.2 |
| EBIT | 20.4 | 19.2 | 33.3 | 49.0 | 3.0 | 11.8 | 9.1 | 2.5 | 1.1 | 10.6 | 17.6 | 19.6 | 12.4 | 9.9 | 9.5 | 11.4 | 4.9 | 9.1 | 12.4 | 20.4 | 14.7 | 11.6 | 6.1 | 2.0 | (2.4) | 1.2 | 6.1 | 2.4 | 4.5 | 7.1 | 13.0 | 8.7 | 3.7 | 1.1 | 0.1 | (0.5) | (1.4) | (2.6) | 2.3 | (0.6) | (5.4) | (2.5) | (2.2) | 0.8 | 3.6 | 0.0 | (2.1) | (5.0) | (5.4) | (3.6) | (1.4) | (7.0) | (7.1) | (4.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.5 | 11.4 | 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 | (5.7) | 0 | 0 | 0 | (7.6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.3 | 3 | 2.4 | 1.8 |
| Income Before Tax | 20.4 | 19.2 | 33.3 | 49.0 | 3.0 | 11.8 | 9.1 | 3.0 | (13.4) | 10.6 | 17.6 | 19.6 | 12.4 | 9.9 | 2.4 | 11.4 | 4.9 | 9.1 | 12.4 | 20.4 | 15.0 | 12.0 | 6.4 | 2.3 | (2.2) | 1.3 | 6.2 | 2.7 | 4.7 | 7.3 | 13.3 | 8.3 | 4.1 | 0.7 | 0.4 | (0.2) | (1.1) | (2.6) | 2.5 | (0.5) | (5.4) | (2.4) | 2.8 | 0.8 | 3.6 | 0.0 | (4.2) | (4.9) | (5.4) | (3.6) | (1.3) | (7.0) | (8.5) | (4.3) | 0.4 | 0.8 | 0.5 | 1.2 | 1.7 | 4.9 | 6.2 | 10.4 | 11.5 | 5.1 | 2.6 | 2.7 | 2.2 | 2.3 | (1.7) | (2.0) | 0.2 | (0.8) | 1.7 | 1.9 | (0.9) | 2.0 | 2.4 | (37.7) | 2.1 | 2.8 | 3.7 | 2.5 | 1.5 | 0.5 | 0.3 | (1.8) | (0.1) | 0.4 | (0.9) | (5.0) | (7.8) | (5.7) | (6.4) | (5.6) | (4.1) | (7.6) | (7.8) | (2.7) | 0.2 | (1.5) | 3.1 | 12.8 | 14.7 | 12.0 | 10.4 | 8.3 | 8.2 | 6.2 | 5.4 | 4.2 | 4.3 | 6.4 | 8.3 | 10.4 | 11.1 | 10 | 9.3 | 9.4 | 9.7 | 10.6 | 10.6 | 11.2 | 12.3 | 11.9 | 11.3 | 10.2 | 9.3 | 8.4 | 7.7 | 6.9 | 6.2 | 5.6 | 5.6 | 4.8 | 4.9 | 4.9 | 4.6 | 5.5 | 5.3 | 4.1 | 3.3 | 2.9 | 2.3 | 1.7 |
| Income Tax Expense | (0.3) | (27.3) | 5.0 | 7.8 | 0.4 | 1.5 | (2.5) | 4.2 | 1.1 | 1.9 | 1.0 | 2.5 | 1.1 | 1.9 | 0.6 | 0.8 | (0.0) | 0.2 | (0.9) | 1.0 | (0.1) | 0.8 | 0.7 | (0.4) | (0.5) | (0.0) | 0.3 | 0.1 | 0.4 | 0.4 | 0.2 | 0.4 | 0.1 | (0.9) | 0.4 | 0.3 | (0.1) | 0.1 | 0.1 | 0.0 | 0.0 | (0.8) | 0.2 | 0.1 | 0.1 | 0.1 | (0.5) | 0 | 0.0 | 9.4 | (0.4) | 2.4 | 3.5 | 0.4 | 0.1 | 0.5 | 0.2 | 0.4 | 0.5 | 1.7 | 2.1 | (0.5) | (4.4) | 0.3 | 0.6 | 0.2 | 0.2 | 0.5 | 0.4 | 0.9 | (0.5) | 0.3 | 0.2 | 0.3 | (1.6) | 0.3 | (0.0) | 0.4 | (0.4) | (0.0) | 0.6 | 0.4 | (0.2) | 0.4 | 0.3 | 0.2 | 0.5 | 0.3 | 0.3 | (5.2) | (0.7) | 0.2 | 0.3 | (2.0) | (1.5) | (2.8) | (2.8) | (0.9) | 0.1 | (0.6) | 1.1 | 4.2 | 4.6 | 3.8 | 3.3 | 2.6 | 2.6 | 2 | 1.7 | 1 | 1.3 | 2.2 | 2.9 | 3.7 | 4 | 3.6 | 3.4 | 3.4 | 3.5 | 3.9 | 3.9 | 3.8 | 4.7 | 4.5 | 4.3 | 3.9 | 3.5 | 3.2 | 2.9 | 2.6 | 2.3 | 2.1 | 2.1 | 1.8 | 1.8 | 1.8 | 1.8 | 2.1 | 2.1 | 1.6 | 1.3 | 1.1 | 0.9 | 0.6 |
| Net Income | 20.7 | 46.5 | 28.3 | 41.2 | 2.5 | 10.2 | 11.6 | (1.2) | (14.5) | 8.7 | 16.6 | 17.1 | 11.2 | 8.1 | 1.8 | 10.6 | 5.0 | 8.9 | 13.3 | 19.4 | 15.1 | 11.2 | 5.8 | 2.7 | (1.7) | 1.3 | 5.9 | 2.6 | 4.3 | 6.9 | 13.0 | 7.9 | 3.9 | 1.6 | (0.0) | (0.5) | (1.0) | (2.7) | 2.3 | (0.5) | (5.4) | (1.8) | 2.5 | 0.8 | 3.4 | 0 | (3.7) | (4.8) | (5.4) | (13.1) | (0.9) | (4.6) | (5.0) | (4.8) | 0.2 | 0.2 | 0.3 | 0.7 | 1.1 | 3.1 | 4.0 | 10.8 | 15.8 | 4.7 | 2.0 | 2.3 | 1.7 | 1.3 | (2.5) | (3.5) | 0.6 | (1.3) | 0.6 | 1.5 | 0.5 | 1.0 | 2.4 | (38.1) | 2.5 | 2.9 | 3.1 | 2.1 | 1.7 | 0.1 | 0.0 | (2.0) | (0.6) | 0.1 | (1.2) | 0.2 | (7.1) | (6.0) | (6.6) | (3.5) | (2.6) | (4.9) | (4.9) | (1.8) | 0.1 | (1.0) | 2.1 | 8.6 | 10.0 | 8.2 | 7.1 | 5.7 | 5.6 | 4.2 | 3.7 | 3.2 | 3 | 4.2 | 5.4 | 6.7 | 7.1 | 6.4 | 6.0 | 6 | 6.2 | 6.7 | 6.7 | 7.4 | 7.6 | 7.4 | 7 | 6.3 | 5.8 | 5.2 | 4.8 | 4.3 | 3.9 | 3.5 | 3.5 | 3 | 3.1 | 3.1 | 2.8 | 3.4 | 3.2 | 2.5 | 2 | 1.8 | 1.4 | 1.1 |
| Per Share Data | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | 0.45 | 1.03 | 0.63 | 0.92 | 0.06 | 0.23 | 0.26 | -0.03 | -0.33 | 0.19 | 0.37 | 0.39 | 0.25 | 0.18 | 0.04 | 0.24 | 0.11 | 0.20 | 0.30 | 0.45 | 0.35 | 0.26 | 0.13 | 0.06 | -0.04 | 0.03 | 0.15 | 0.06 | 0.11 | 0.17 | 0.32 | 0.20 | 0.10 | 0.04 | -0.00 | -0.01 | -0.02 | -0.07 | 0.06 | -0.01 | -0.14 | -0.05 | 0.06 | 0.02 | 0.09 | 0.00 | -0.10 | -0.13 | -0.14 | -0.34 | -0.02 | -0.12 | -0.12 | -0.12 | 0.00 | 0.01 | 0.01 | 0.02 | 0.03 | 0.07 | 0.10 | 0.26 | 0.38 | 0.11 | 0.05 | 0.06 | 0.04 | 0.03 | -0.06 | -0.08 | 0.01 | -0.03 | 0.01 | 0.04 | 0.01 | 0.02 | 0.06 | -0.92 | 0.06 | 0.07 | 0.07 | 0.05 | 0.04 | 0.00 | 0.00 | -0.05 | -0.01 | 0.00 | -0.03 | 0.00 | -0.17 | -0.14 | -0.16 | -0.08 | -0.06 | -0.11 | -0.12 | -0.04 | 0.00 | -0.02 | 0.05 | 0.20 | 0.24 | 0.19 | 0.17 | 0.14 | 0.13 | 0.10 | 0.09 | 0.08 | 0.07 | 0.10 | 0.13 | 0.16 | 0.16 | 0.15 | 0.14 | 0.14 | 0.15 | 0.16 | 0.16 | 0.18 | 0.18 | 0.17 | 0.17 | 0.15 | 0.14 | 0.12 | 0.11 | 0.10 | 0.09 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.09 | 0.08 | 0.07 | 0.06 | 0.05 | 0.04 | 0.03 |
| EPS (Diluted) | 0.44 | 1.01 | 0.63 | 0.91 | 0.06 | 0.23 | 0.26 | -0.03 | -0.33 | 0.19 | 0.37 | 0.38 | 0.25 | 0.18 | 0.04 | 0.24 | 0.11 | 0.20 | 0.29 | 0.43 | 0.34 | 0.26 | 0.13 | 0.06 | -0.04 | 0.03 | 0.14 | 0.06 | 0.10 | 0.17 | 0.32 | 0.19 | 0.10 | 0.04 | -0.00 | -0.01 | -0.02 | -0.07 | 0.06 | -0.01 | -0.14 | -0.05 | 0.06 | 0.02 | 0.09 | -0.00 | -0.10 | -0.13 | -0.14 | -0.34 | -0.02 | -0.12 | -0.12 | -0.12 | 0.00 | 0.01 | 0.01 | 0.02 | 0.03 | 0.07 | 0.10 | 0.26 | 0.38 | 0.11 | 0.05 | 0.06 | 0.04 | 0.03 | -0.06 | -0.08 | 0.01 | -0.03 | 0.01 | 0.04 | 0.01 | 0.02 | 0.06 | -0.91 | 0.06 | 0.07 | 0.07 | 0.05 | 0.04 | 0.00 | 0.00 | -0.05 | -0.01 | 0.00 | -0.03 | 0.00 | -0.17 | -0.14 | -0.16 | -0.08 | -0.06 | -0.11 | -0.12 | -0.04 | 0.00 | -0.02 | 0.05 | 0.20 | 0.23 | 0.19 | 0.16 | 0.13 | 0.13 | 0.10 | 0.09 | 0.07 | 0.07 | 0.10 | 0.12 | 0.15 | 0.16 | 0.15 | 0.14 | 0.14 | 0.15 | 0.16 | 0.16 | 0.17 | 0.18 | 0.17 | 0.17 | 0.15 | 0.14 | 0.12 | 0.11 | 0.10 | 0.09 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.09 | 0.08 | 0.07 | 0.06 | 0.05 | 0.04 | 0.03 |
| Shares Outstanding | 45.5 | 45.2 | 44.7 | 45.3 | 45.2 | 45.2 | 45.1 | 39.9 | 43.9 | 45.6 | 44.8 | 45.0 | 45.0 | 44.8 | 44.8 | 44.1 | 45.4 | 44.3 | 45.7 | 45.1 | 44.4 | 43.8 | 44.5 | 44.5 | 40.6 | 42.0 | 42.4 | 42.7 | 42.9 | 40.6 | 40.7 | 41.4 | 39.5 | 39.4 | 39.4 | 39.2 | 39.1 | 38.5 | 38.9 | 38.8 | 38.2 | 38.8 | 41.7 | 40.2 | 38.7 | 38.6 | 36.7 | 37.2 | 38.4 | 38.5 | 38.5 | 38.5 | 41.2 | 40.1 | 41.8 | 41.8 | 41.8 | 41.8 | 41.8 | 41.8 | 41.8 | 41.7 | 41.7 | 41.7 | 41.7 | 41.7 | 41.7 | 41.7 | 41.7 | 41.7 | 41.7 | 41.6 | 41.6 | 41.6 | 41.6 | 41.6 | 41.6 | 41.6 | 41.7 | 42.1 | 41.9 | 41.9 | 41.9 | 41.8 | 42.0 | 42.0 | 42.1 | 42.0 | 41.9 | 41.9 | 41.9 | 41.8 | 42.1 | 42.2 | 42.3 | 42.4 | 42.4 | 42.3 | 42.4 | 42.3 | 42.3 | 42.3 | 42.2 | 42.2 | 42.5 | 41.6 | 43.1 | 42 | 41.1 | 42.3 | 42.9 | 42 | 41.5 | 42.6 | 44.4 | 42.7 | 43.0 | 42.7 | 41.3 | 41.9 | 41.9 | 42.1 | 42.2 | 43.5 | 41.2 | 41.9 | 41.4 | 43.3 | 43.6 | 43.0 | 43.3 | 43.8 | 43.8 | 42.9 | 44.3 | 44.3 | 40 | 38.6 | 40 | 35.7 | 33.3 | 35.7 | 35 | 36.7 |
| 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 | 1989 Q4 | 1988 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 404.2 | 402.8 | 362.4 | 338.5 | 296.1 | 277.3 | 267.6 | 251.9 | 239.2 | 242.2 | 227.8 | 203.8 | 192.9 | 190.6 | 182.1 | 187.7 | 191.1 | 182.4 | 178.7 | 159.8 | 127.4 | 161.7 | 203.6 | 196.7 | 82.8 | 84.7 | 81.2 | 71.5 | 66.6 | 70.6 | 68.2 | 53.9 | 42.7 | 44.2 | 48.9 | 51.4 | 52.8 | 56.2 | 55.1 | 54.2 | 59.7 | 63.0 | 68.6 | 65.1 | 59.3 | 55.2 | 53.2 | 50.8 | 50.3 | 56.3 | 61.2 | 60.8 | 71.4 | 84.6 | 84.8 | 82.2 | 78.2 | 71.9 | 66.9 | 69.8 | 56.4 | 49.3 | 46.7 | 46.6 | 41.7 | 40.2 | 35.9 | 30.4 | 25.1 | 22.6 | 25.4 | 33 | 34.1 | 20.0 | 49.5 | 30.2 | 32.9 | 36.2 | 28.4 | 30.3 | 25.8 | 34.0 | 46.1 | 55.4 | 36.7 | 36.3 | 38.3 | 42.5 | 41.6 | 41.7 | 64.2 | 76.1 | 72.4 | 72.1 | 70.1 | 69.0 | 58.1 | 57.5 | 63.9 | 69.3 | 70.3 | 62.9 | 76.0 | 71.3 | 76.9 | 69.1 | 55.2 | 49 | 54.7 | 58.9 | 63.2 | 70.9 | 85.2 | 84.9 | 86.3 | 80.8 | 82.1 | 73.6 | 67.8 | 61.6 | 58.9 | 65.2 | 64.3 | 58.3 | 57.6 | 43.2 | 40.6 | 41.2 | 38.2 | 36.3 | 36.8 | 34.8 | 28.5 | 28.9 | 24.3 | 24.5 | 20.7 | 18.4 | 13.5 | 30.8 | 1.4 | 1.8 | 1.4 | 1.5 | 1.2 | 0.7 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.9 | 19.9 | 20.0 | 45.2 | 50.2 | 70.5 | 95.7 | 50.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.3 | 0.5 | 0.6 | 0.6 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.1 | 0.6 | 2.6 | 0.7 | 0.8 | 1.2 | 1.8 | 2.0 | 2.7 | 5.8 | 57.5 | 28.5 | 51.4 | 43.8 | 82.4 | 88.0 | 95.2 | 96.5 | 88.7 | 74.0 | 64.3 | 76.1 | 77.4 | 76.1 | 74.9 | 72.5 | 67.0 | 48.2 | 34.7 | 25.5 | 28.8 | 28.1 | 25.8 | 30.5 | 28.8 | 13.9 | 5.7 | 5.6 | 5.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 67.4 | 60.7 | 53.3 | 55.1 | 65.9 | 52.9 | 58.5 | 54.9 | 57.6 | 52.6 | 62.6 | 63.8 | 61.1 | 65.4 | 56.3 | 54.5 | 52.7 | 55.1 | 51.1 | 55.0 | 47.7 | 41.0 | 41.1 | 48.5 | 41.3 | 38.1 | 40.0 | 38.5 | 41.7 | 43.7 | 45.1 | 45.1 | 41.6 | 34.5 | 33.8 | 34.1 | 30.0 | 25.2 | 28.0 | 28.0 | 23.3 | 26.0 | 24.6 | 27.1 | 32.7 | 28.4 | 27.3 | 27.1 | 31.8 | 27.7 | 28.3 | 23.5 | 23.7 | 27.2 | 31.3 | 29.2 | 31.6 | 31.4 | 32.0 | 34.5 | 39.8 | 38.8 | 39.4 | 34.4 | 31.1 | 26.6 | 27.8 | 26.0 | 28.6 | 28.8 | 28.9 | 27.2 | 29.1 | 32.1 | 28.2 | 30.0 | 31.0 | 43.2 | 30.1 | 30.3 | 31.1 | 28.1 | 27.3 | 26.3 | 26.8 | 23.4 | 22.8 | 22.7 | 22.1 | 22.5 | 21.1 | 24.1 | 24.8 | 22.5 | 25.3 | 26.1 | 31.4 | 30.7 | 39.9 | 31.0 | 35.0 | 48.1 | 44.2 | 39.9 | 37.9 | 32.5 | 30.3 | 30.6 | 26.1 | 28.2 | 28 | 29.4 | 34.8 | 35.3 | 31.2 | 30.1 | 28.1 | 25 | 24.6 | 25.8 | 26.1 | 26.2 | 25.5 | 21.5 | 19.8 | 17.3 | 16.5 | 15.3 | 15 | 11.4 | 10.5 | 12 | 13 | 11.6 | 12.4 | 12.5 | 13.3 | 12.7 | 11.9 | 10.4 | 8.8 | 7.9 | 6.5 | 5.7 | 3.9 | 4.3 |
| Inventory | 94.8 | 91.3 | 92.3 | 95.5 | 98.5 | 106.0 | 105.8 | 109.1 | 112.3 | 106.6 | 104.6 | 106.6 | 107.4 | 101.4 | 94.3 | 83.1 | 73.9 | 67.3 | 63.4 | 57.1 | 54.3 | 57.3 | 58.2 | 55.6 | 53.4 | 49.2 | 49.7 | 54.6 | 51.6 | 47.4 | 43.4 | 41.8 | 39.0 | 36.5 | 33.9 | 30.5 | 27.4 | 27.1 | 26.6 | 26.1 | 24.1 | 23.4 | 26.3 | 25.5 | 24.8 | 26.3 | 28.1 | 29.2 | 29.5 | 29.7 | 28.0 | 28.7 | 29.9 | 30.0 | 30.8 | 30.7 | 31.5 | 35.8 | 36.5 | 36.2 | 35.6 | 35.5 | 29.9 | 25.7 | 21.7 | 21.4 | 22.2 | 24.8 | 25.6 | 26.7 | 27.1 | 26.0 | 25.5 | 23.1 | 21.9 | 23.6 | 22.6 | 22.0 | 20.9 | 19.9 | 18.7 | 17.2 | 18.2 | 20.8 | 24.7 | 26.2 | 26.0 | 23.8 | 23.5 | 22.1 | 23.0 | 24.2 | 26.3 | 30.3 | 32.1 | 33.4 | 36.8 | 40.7 | 46.1 | 51.4 | 53.6 | 44.5 | 42.1 | 38.8 | 35.3 | 33.4 | 29.5 | 28.3 | 29.6 | 29.5 | 29.5 | 29.7 | 26.9 | 23.4 | 20.4 | 19.8 | 19.9 | 21.1 | 21.5 | 19.4 | 19 | 16.7 | 15.6 | 15.1 | 13.9 | 13.7 | 13.4 | 13.6 | 14.6 | 14.4 | 14.7 | 12.5 | 9.5 | 9.6 | 9.4 | 9 | 8.8 | 8.4 | 8 | 7.6 | 7.4 | 5.6 | 5.4 | 5.1 | 5.3 | 3.8 |
| Other Current Assets | 33.0 | 32.5 | 26.0 | 25.7 | 26.5 | 26.8 | 18.9 | 19.5 | 19.2 | 18.9 | 4.0 | 4.5 | 5.0 | 5.2 | 5.3 | 7.1 | 7.0 | 6.7 | 6.6 | 6.7 | 7.0 | 6.8 | 6.9 | 7.8 | 7.8 | 7.1 | 5.1 | 5.1 | 3.9 | 3.5 | 3.9 | 4.1 | 3.7 | 3.6 | 3.5 | 3.9 | 3.4 | 3.2 | 3.1 | 3.3 | 3.0 | 3.1 | 2.9 | 3.3 | 3.2 | 3.2 | 4.9 | 4.9 | 4.7 | 4.2 | 3.5 | 5.0 | 2.6 | 2.6 | 2.8 | 2.8 | 2.7 | 3.1 | 3.0 | 3.6 | 2.3 | 2.4 | 5.6 | 5.2 | 4.6 | 4.3 | 3.0 | 3.1 | 2.8 | 2.3 | 3.0 | 3.1 | 3.4 | 2.6 | 2.5 | 3.0 | 2.6 | 2.2 | 2.4 | 2.9 | 2.8 | 2.5 | 2.5 | 3.1 | 3.0 | 2.2 | 2.3 | 3.4 | 2.9 | 4.1 | 3.4 | 4.2 | 11.1 | 11.2 | 2.2 | 2.6 | 2.6 | 1.9 | 9.0 | 8.9 | 8.4 | 8.6 | 7.1 | 6.6 | 6.5 | 6.9 | 5.1 | 4.8 | 5 | 5.1 | 4.3 | 3.8 | 4 | 3.2 | 3 | 3 | 2.8 | 2.8 | 3 | 3.1 | 3.2 | 3 | 3.8 | 3.6 | 3.2 | 2.9 | 2.3 | 2.6 | 11.6 | 11.3 | 10.6 | 10.5 | 15.4 | 15.4 | 14.3 | 20 | 20.8 | 21 | 19.5 | 0.4 | 0.4 | 0.4 | 0.2 | 0.3 | 0.2 | 0.1 |
| Total Current Assets | 599.5 | 587.4 | 533.9 | 514.8 | 487.0 | 463.0 | 450.8 | 435.3 | 428.3 | 420.4 | 399.0 | 378.8 | 366.4 | 362.6 | 358.0 | 352.3 | 344.6 | 356.8 | 350.0 | 349.0 | 332.0 | 316.9 | 309.8 | 308.7 | 185.2 | 179.1 | 176.0 | 169.6 | 163.8 | 165.1 | 160.6 | 144.8 | 127.0 | 118.8 | 120.1 | 119.9 | 113.7 | 111.8 | 112.7 | 111.6 | 110.3 | 115.5 | 122.5 | 121.1 | 120.2 | 113.5 | 114.3 | 112.8 | 117.0 | 118.5 | 123.2 | 119.8 | 129.2 | 146.1 | 151.9 | 147.2 | 146.0 | 144.3 | 140.7 | 146.6 | 136.6 | 128.2 | 125.4 | 121.2 | 100.0 | 95.4 | 90.4 | 85.8 | 84.0 | 82.8 | 87.3 | 92.7 | 99.6 | 137.0 | 135.4 | 143.0 | 136.4 | 189.7 | 172.4 | 181.4 | 177.5 | 173.1 | 170.6 | 172.4 | 169.9 | 168.0 | 169.2 | 170.9 | 166.1 | 161.0 | 167.5 | 170.9 | 168.2 | 173.1 | 166.7 | 165.7 | 168.2 | 168.5 | 172.9 | 166.4 | 173.1 | 169.7 | 169.4 | 156.5 | 156.6 | 141.9 | 120.1 | 112.7 | 115.4 | 121.7 | 125 | 133.8 | 150.9 | 146.8 | 140.9 | 133.7 | 132.9 | 122.5 | 116.9 | 109.9 | 107.2 | 111.1 | 109.2 | 98.5 | 94.5 | 77.1 | 72.8 | 72.7 | 79.4 | 73.4 | 72.6 | 69.8 | 66.4 | 65.5 | 60.4 | 66 | 63.6 | 60.5 | 52.9 | 49.2 | 18 | 15.7 | 13.5 | 12.6 | 10.6 | 8.9 |
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 154.6 | 147.7 | 152.5 | 154.3 | 153.1 | 152.7 | 158.8 | 156.7 | 157.7 | 157.7 | 170.6 | 169.4 | 167.8 | 166.0 | 163.2 | 156.8 | 140.5 | 116.0 | 104.4 | 93.0 | 81.1 | 74.8 | 65.8 | 59.5 | 56.9 | 57.0 | 56.3 | 55.3 | 55.6 | 50.4 | 41.5 | 40.4 | 41.0 | 41.4 | 41.2 | 38.9 | 38.1 | 37.6 | 37.5 | 37.9 | 37.2 | 37.5 | 36.1 | 36.0 | 36.5 | 37.4 | 37.6 | 38.7 | 39.2 | 40.1 | 40.5 | 41.5 | 42.7 | 44.1 | 44.1 | 44.7 | 45.8 | 47.2 | 48.9 | 50.5 | 51.2 | 50.8 | 49.1 | 48.8 | 49.1 | 49.0 | 45.0 | 45.9 | 46.7 | 48.3 | 49.2 | 49.3 | 50.0 | 50.3 | 50.5 | 48.9 | 50.8 | 51.6 | 53.4 | 55.2 | 56.9 | 59.1 | 61.0 | 61.1 | 64.0 | 67.0 | 70.1 | 74.2 | 78.2 | 82.4 | 86.6 | 91.0 | 95.1 | 98.7 | 102.4 | 105.4 | 108.0 | 110.8 | 111.7 | 111.4 | 109.1 | 107.8 | 107.9 | 109.2 | 109.4 | 109.1 | 109.4 | 109.5 | 111.9 | 111.1 | 106.9 | 82.7 | 75.5 | 69.8 | 64 | 61.9 | 59.5 | 57.6 | 56.3 | 53.9 | 52.7 | 51.5 | 49.3 | 47.2 | 45.5 | 44.1 | 41.5 | 39.9 | 36.6 | 36 | 34.2 | 32 | 30.8 | 26.7 | 25.2 | 18.6 | 17.8 | 16.7 | 15.2 | 13.9 | 12.6 | 11.6 | 9.7 | 9 | 8 | 5.5 |
| 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 | (1.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0.7 | 0 | 0 | 0 | 0.8 | 0 | 0 | 0 | 0.9 | 0 | 0 | 0 | 1.0 | 0 | 0 | 0 | 1.2 | 0 | 0 | 0 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 1.0 | 1.4 | 1.7 | 1.8 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.5 | 2.5 | 2.4 | 2.6 | 2.7 | 2.6 | 2.6 | 2.6 | 2.6 | 2.5 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.5 | 2.6 | 2.6 | 2.6 | 2.5 | 2.5 | 2.6 | 2.6 | 2.6 | 2.5 | 2.6 | 2.6 | 2.5 | 2.5 | 2.6 | 2.6 | 2.5 | 2.5 | 2.6 | 2.6 | 2.5 | 2.5 | 2.6 | 2.6 | 2.6 | 2.9 | 3.0 | 3.0 | 2.9 | 3.0 | 5.1 | 5.0 | 5.0 | 5.2 | 6.2 | 6.4 | 6.6 | 6.7 | 6.9 | 9.6 | 9.7 | 9.6 | 11.6 | 11.7 | 18.4 | 18.4 | 19.0 | 18.4 | 28.5 | 30.0 | 34.2 | 36.2 | 34.7 | 0 | 36.5 | 36.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 20.5 | 20.7 | 21.1 | 21.1 | 22.0 | 22.3 | 20.2 | 18.4 | 16.3 | 13.8 | 11.6 | 9.5 | 7.2 | 5.1 | 2.9 | 1.4 | 1.5 | 1.3 | 1.6 | 1.6 | 1.7 | 1.3 | 1.8 | 1.8 | 1.9 | 1.5 | 2.7 | 2.9 | 2.8 | 2.2 | 2.8 | 2.8 | 2.9 | 2.1 | 2.1 | 2.2 | 2.2 | 1.3 | 2.2 | 2.1 | 1.9 | 0.8 | 1.7 | 1.7 | 1.7 | 0.6 | 1.7 | 1.8 | 1.8 | 1.8 | 1.9 | 2.0 | 2.1 | 0.8 | 4.2 | 4.3 | 4.3 | 4.4 | 4.5 | 4.5 | 4.6 | 4.7 | 4.8 | 3.5 | 4.7 | 3.9 | 4.6 | 4.5 | 4.1 | 39.0 | 42.6 | 42.6 | 42.0 | 5.2 | 5.4 | 1.9 | 3.0 | 6.9 | 5.7 | 5.7 | 7.3 | 13.5 | 7.5 | 7.6 | 7.5 | 9.9 | 6.4 | 5.4 | 5.5 | 8.1 | 6.9 | 5.9 | 6.6 | 6.6 | 9.2 | 9.5 | 9.3 | 10.3 | 8.6 | 16.7 | 16.7 | 16.6 | 16.3 | 16.8 | 17.2 | 17.9 | 18.9 | 18.9 | 17.1 | 16.8 | 16.6 | 15 | 14.3 | 12.2 | 11.9 | 11.7 | 6.5 | 6.3 | 5.9 | 5.8 | 5.4 | 4.4 | 4 | 5.3 | 5.7 | 5.3 | 6.1 | 5.6 | 5.5 | 5.4 | 5.3 | 5.1 | 5 | 4.8 | 4.4 | 0.5 | 0.4 | 0.4 | 0.3 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.3 |
| Total Non-Current Assets | 205.4 | 198.5 | 176.3 | 178.2 | 178.1 | 178.1 | 181.9 | 177.9 | 176.9 | 174.5 | 185.2 | 181.9 | 177.9 | 174.3 | 168.9 | 161.0 | 144.8 | 120.4 | 108.8 | 97.3 | 85.6 | 79.3 | 70.3 | 64.1 | 61.5 | 61.7 | 61.9 | 61.0 | 61.2 | 56.0 | 47.1 | 46.0 | 46.6 | 46.9 | 46.0 | 43.7 | 42.9 | 42.3 | 42.3 | 42.6 | 41.7 | 42.0 | 40.8 | 40.7 | 41.1 | 42.1 | 44.5 | 45.5 | 46.1 | 47.1 | 57.6 | 57.5 | 58.6 | 56.5 | 57.9 | 61.7 | 62.4 | 63.8 | 67.3 | 68.5 | 76.0 | 76.8 | 73.1 | 72.0 | 83.3 | 85.1 | 85.7 | 88.8 | 87.8 | 89.2 | 91.7 | 91.9 | 92.0 | 55.5 | 55.9 | 54.4 | 57.5 | 58.4 | 61.7 | 63.6 | 66.9 | 72.6 | 71.1 | 71.3 | 74.0 | 76.9 | 80.1 | 83.2 | 87.3 | 90.5 | 93.5 | 96.9 | 101.7 | 105.4 | 111.7 | 114.9 | 117.3 | 121.1 | 120.3 | 128.1 | 125.8 | 124.4 | 124.2 | 125.9 | 126.6 | 127 | 128.3 | 128.4 | 129 | 127.9 | 123.5 | 97.7 | 89.8 | 82 | 75.9 | 73.6 | 66.0 | 63.9 | 62.2 | 59.7 | 58.1 | 55.9 | 53.3 | 52.5 | 51.2 | 49.4 | 47.6 | 45.5 | 42.1 | 41.4 | 39.5 | 37.1 | 35.8 | 31.5 | 29.6 | 19.1 | 18.2 | 17.1 | 15.5 | 14 | 12.8 | 11.8 | 9.9 | 9.2 | 8.1 | 5.8 |
| Total Assets | 804.9 | 785.8 | 710.2 | 693.5 | 665.0 | 641.1 | 632.8 | 613.2 | 605.1 | 594.9 | 584.1 | 560.7 | 544.3 | 536.9 | 526.9 | 513.4 | 489.3 | 477.2 | 458.8 | 446.4 | 417.6 | 396.2 | 380.1 | 372.7 | 246.7 | 240.7 | 237.9 | 230.6 | 225.0 | 221.1 | 207.7 | 190.8 | 173.6 | 165.7 | 166.1 | 163.6 | 156.6 | 154.1 | 155.0 | 154.1 | 151.9 | 157.5 | 163.3 | 161.8 | 161.3 | 155.5 | 158.7 | 158.3 | 163.1 | 165.6 | 180.9 | 177.3 | 187.8 | 202.6 | 209.8 | 208.8 | 208.4 | 208.1 | 208.0 | 215.1 | 212.6 | 204.9 | 198.4 | 193.2 | 183.4 | 180.6 | 176.1 | 174.6 | 171.8 | 171.9 | 179.0 | 184.6 | 191.6 | 192.5 | 191.2 | 197.4 | 193.9 | 248.1 | 234.1 | 245.0 | 244.4 | 245.8 | 241.7 | 243.6 | 243.9 | 244.9 | 249.2 | 254.1 | 253.4 | 251.5 | 261.0 | 267.9 | 269.9 | 278.4 | 278.4 | 280.6 | 285.5 | 289.6 | 293.2 | 294.4 | 298.9 | 294.1 | 293.6 | 282.4 | 283.2 | 268.9 | 248.4 | 241.1 | 244.4 | 249.6 | 248.5 | 231.5 | 240.7 | 228.8 | 216.8 | 207.3 | 198.9 | 186.4 | 179.1 | 169.6 | 165.3 | 167 | 162.5 | 151 | 145.7 | 126.5 | 120.4 | 118.2 | 121.5 | 114.8 | 112.1 | 106.9 | 102.2 | 97 | 90 | 85.1 | 81.8 | 77.6 | 68.4 | 63.2 | 30.8 | 27.5 | 23.4 | 21.8 | 18.7 | 14.7 |
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 16.7 | 12.3 | 15.4 | 16.8 | 16.9 | 8.7 | 15.7 | 12.3 | 12.4 | 12.1 | 14.1 | 15.3 | 16.8 | 22.2 | 24.0 | 32.0 | 22.6 | 21.2 | 18.3 | 22.1 | 16.4 | 14.1 | 11.9 | 15.6 | 13.4 | 9.0 | 10.3 | 10.8 | 11.2 | 16.1 | 13.1 | 11.2 | 11.4 | 9.1 | 11.5 | 10.5 | 9.1 | 7.6 | 8.0 | 8.9 | 8.2 | 7.5 | 8.8 | 9.4 | 10.1 | 7.9 | 9.3 | 9.2 | 8.1 | 8.7 | 9.8 | 6.3 | 6.5 | 6.8 | 7.6 | 7.2 | 7.7 | 8.2 | 8.7 | 11.6 | 12.8 | 12.0 | 12.9 | 11.6 | 8.9 | 9.5 | 6.6 | 6.1 | 6.6 | 5.6 | 8.7 | 8.3 | 9.3 | 10.1 | 9.8 | 7.1 | 7.5 | 7.3 | 7.7 | 8.4 | 8.0 | 8.7 | 7.4 | 6.7 | 6.9 | 5.8 | 6.9 | 6.6 | 6.5 | 5.1 | 5.7 | 5.9 | 5.5 | 5.7 | 7.0 | 5.0 | 5.0 | 3.1 | 6.9 | 8.4 | 12.1 | 9.5 | 10.8 | 10.9 | 9.8 | 10.3 | 10.3 | 8 | 7.7 | 9.9 | 20.9 | 10.4 | 13.2 | 8.5 | 7.3 | 6.8 | 5.2 | 5.6 | 6.7 | 5.1 | 6 | 7.6 | 6.3 | 5.3 | 5.3 | 4.1 | 4.5 | 5.1 | 6.1 | 4.9 | 5.9 | 5.4 | 3.3 | 3.6 | 2.5 | 2.3 | 2.6 | 2.3 | 2.6 | 2.7 | 3.6 | 2.7 | 2 | 1.6 | 0 | 0 |
| Short-Term Debt | 1.4 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 2.8 | 2.8 | 2.6 | 1.2 | 1 | 0.5 |
| Deferred Revenue | 2.2 | 3.4 | 4.2 | 5.5 | 6.6 | 5.3 | 4.2 | 2.7 | 2.7 | 3.2 | 3.6 | 6.6 | 9.8 | 13.2 | 12.1 | 7.7 | 8.4 | 7.9 | 3.4 | 3.9 | 6.0 | 7.3 | 8.1 | 7.8 | 6.8 | 5.5 | 5.8 | 6.6 | 5.5 | 5.1 | 4.4 | 4.6 | 2.8 | 5.8 | 8.8 | 7.7 | 4.5 | 3.4 | 2.6 | 1.9 | 1.9 | 2.0 | 1.9 | 2.2 | 1.9 | 1.4 | 1.7 | 1.3 | 1.1 | 1.0 | 0.9 | 0.9 | 0.7 | 0.8 | 0.7 | 0.6 | 0.9 | 1.2 | 0.8 | 0.7 | 0.5 | 0.7 | 4.6 | 4.1 | 3.1 | 2.5 | 2.1 | 1.3 | 1.2 | 0.7 | 0.9 | 0.5 | 1.2 | 1.0 | 0.9 | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.4 | 0.3 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 8.1 | 35.1 | 16.0 | 16.0 | 14.7 | 12.5 | 15.1 | 15.1 | 14.8 | 14.7 | 14.1 | 14.7 | 13.7 | 12.5 | 14.5 | 14.1 | 14.2 | 14.2 | 15.7 | 17.7 | 15.7 | 14.7 | 14.0 | 14.6 | 10.9 | 11.2 | 10.6 | 11.8 | 10.1 | 11.4 | 10.1 | 11.9 | 9.4 | 9.9 | 8.9 | 9.9 | 8.7 | 9.0 | 8.6 | 9.7 | 8.2 | 8.5 | 9.0 | 9.8 | 10.5 | 10.6 | 11.6 | 8.8 | 9.1 | 8.1 | 9.2 | 8.8 | 9.1 | 7.4 | 8.5 | 0 | 0 | 7.3 | 8.4 | 0 | 0 | 0 | 0 | 0 | 0 | 5.7 | 0 | 0 | 0 | 6.8 | 1.3 | 0.7 | 6.8 | 0.3 | 0.6 | 2.4 | 2.3 | 0 | 1.7 | 8.6 | 6.4 | 6.3 | 6.0 | 11.3 | 6.4 | 6.4 | 6.6 | 6.2 | 6.3 | 6.5 | 5.7 | 6.5 | 6.7 | 6.5 | 5.7 | 0 | 0 | 7.1 | 0 | 0 | 0 | 13.7 | 14.9 | 12.7 | 16.7 | 8.6 | 19 | 17.9 | 25.5 | 27.2 | 13 | 12.7 | 10.5 | 10.1 | 10.4 | 9.4 | 0 | 8.4 | 6.4 | 6.8 | 9.3 | 7.6 | 7.7 | 6.3 | 9.8 | 7.9 | 6.8 | 7 | 7.1 | 5.3 | 5 | 3.9 | 4.6 | 2.6 | 3.1 | 2.4 | 2.6 | 3.6 | 2.3 | 3.5 | 3.1 | 3.4 | 3.2 | 1.6 | 2.5 | 3.7 |
| Total Current Liabilities | 41.9 | 65.3 | 70.7 | 73.8 | 75.7 | 61.8 | 70.4 | 67.8 | 64.1 | 44.2 | 46.5 | 50.0 | 53.7 | 64.5 | 64.4 | 59.5 | 49.6 | 49.1 | 42.6 | 49.8 | 42.9 | 40.5 | 38.0 | 41.9 | 35.2 | 29.9 | 30.8 | 33.2 | 30.7 | 36.0 | 30.7 | 30.8 | 26.1 | 28.0 | 31.8 | 30.8 | 24.5 | 22.2 | 21.4 | 22.7 | 20.6 | 20.6 | 22.0 | 23.6 | 24.7 | 23.2 | 27.3 | 22.9 | 23.3 | 20.7 | 22.1 | 18.1 | 18.3 | 17.6 | 19.7 | 19.6 | 19.7 | 19.9 | 20.8 | 23.0 | 25.8 | 22.7 | 28.0 | 38.9 | 21.6 | 20.7 | 18.6 | 19.5 | 19.4 | 17.5 | 20.4 | 19.7 | 26.7 | 21.0 | 20.6 | 21.7 | 18.4 | 66.7 | 18.2 | 26.0 | 22.5 | 22.8 | 20.6 | 25.4 | 20.4 | 19.6 | 21.8 | 22.7 | 23.1 | 20.4 | 20.4 | 20.5 | 21.0 | 20.4 | 16.9 | 15.7 | 17.0 | 15.3 | 18.8 | 20.9 | 25.1 | 23.2 | 25.7 | 23.6 | 26.5 | 18.9 | 29.3 | 25.9 | 33.2 | 37.1 | 33.9 | 23.1 | 23.7 | 18.6 | 17.7 | 16.2 | 14.6 | 14 | 13.1 | 11.9 | 15.3 | 15.2 | 14 | 11.7 | 15.2 | 12.1 | 11.5 | 12.3 | 13.5 | 10.6 | 11.4 | 9.8 | 8.4 | 6.7 | 6.1 | 5.2 | 5.7 | 6.4 | 5.4 | 6.7 | 9.5 | 8.9 | 7.8 | 4.4 | 3.5 | 4.2 |
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 0 | 5.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.5 | 0.7 | 0.8 | 0.9 | 1.1 | 1.2 | 1.3 | 2.2 | 2.2 | 1.7 | 4.9 | 4.7 | 1.7 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.0 | 1.0 | 1.0 | 0 | 1.7 | 0 | 1.9 | 1.9 | 1.9 | 1.7 | 1.6 | 1.6 | 1.7 | 1.6 | 4.4 | 4.3 | 4.3 | 4.4 | 3.3 | 3.3 | 3.2 | 3.2 | 3.1 | 3.1 | 3.1 | 3.2 | 4.2 | 4.2 | 4.4 | 4.4 | 14.3 | 14.3 | 10.0 | 10.0 | 9.3 | 9.5 | 9.0 | 9.4 | 8.0 | 8.0 | 8.0 | 8.0 | 5.5 | 5.5 | 5.5 | 5.5 | 3.2 | 3.2 | 3.2 | 3.2 | 1.9 | 1.9 | 1.9 | 1.9 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1 | 1 | 1 | 1 | 1.2 | 0.4 | 1.2 | 1.2 | 0.6 | 0.6 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 3.1 | (2.5) | 3.4 | 4.8 | 3.5 | 3.4 | 1.9 | 1.9 | 2.2 | 2.2 | 0.8 | 0.9 | 0.9 | 0.9 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.8 | 0.9 | 0.8 | 0.9 | 0.9 | 1.0 | 0.4 | 0.5 | 0.6 | 0.6 | 0.8 | 0.8 | 0.9 | 1.0 | 0.4 | 0.4 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.3 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 1.3 | 1.3 | 1.3 | 1.5 | 1.5 | 1.5 | 1.5 | 1.3 | 1.3 | 1.3 | 1.4 | 1.1 | 1.1 | 0 | 0 | 3.6 | 0 | 0 | 1.7 | 0 | 0 | 0 | 0.3 | 1.4 | 2.3 | 1.4 | 1.3 | 0 | 0 | 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 | (0.1) | (0.1) | (0.1) | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | (0.1) | (0.1) | 0 | (0.1) | 0.4 | 0 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 1.3 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.1) | 0 | 0 | 0 |
| Total Non-Current Liabilities | 8.8 | 8.7 | 9.2 | 10.8 | 8.8 | 9.0 | 7.5 | 7.9 | 9.0 | 9.6 | 8.8 | 9.7 | 9.9 | 8.0 | 9.9 | 8.8 | 7.6 | 4.2 | 4.6 | 3.7 | 4.3 | 4.6 | 4.5 | 4.2 | 4.5 | 4.9 | 4.4 | 3.1 | 3.6 | 1.0 | 1.0 | 1.1 | 1.2 | 1.3 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 1.0 | 0.9 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 2.4 | 2.5 | 2.6 | 2.6 | 2.8 | 2.9 | 3.0 | 3.0 | 3.2 | 3.3 | 3.5 | 3.3 | 3.5 | 3.1 | 3.2 | 3.2 | 3.9 | 3.9 | 3.9 | 3.2 | 3.2 | 3.2 | 3.0 | 3.1 | 4.0 | 3.1 | 2.9 | 4.4 | 4.3 | 4.3 | 4.4 | 3.3 | 3.3 | 3.2 | 3.2 | 3.1 | 3.1 | 3.1 | 3.2 | 4.2 | 4.2 | 4.4 | 4.4 | 14.3 | 14.3 | 10.0 | 10.0 | 9.3 | 9.5 | 9.0 | 9.4 | 8.0 | 8.0 | 8.0 | 8.0 | 5.5 | 5.5 | 5.5 | 5.5 | 3.2 | 3.2 | 3.2 | 3.2 | 7.2 | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | 1.7 | 1.7 | 1.8 | 1.7 | 1.7 | 1.7 | 0.9 | 0.9 | 1 | 0.9 | 1.6 | 1.6 | 1.8 | 1.8 | 1.4 | 1.5 | 1.7 | 1.8 | 1.4 | 0.8 | 0.9 | 1.1 | 1.2 | 1.3 | 2.2 | 2.2 | 1.6 | 4.9 | 4.7 | 1.7 |
| Total Liabilities | 50.8 | 74.0 | 79.9 | 84.6 | 84.5 | 70.8 | 77.9 | 75.8 | 73.1 | 53.8 | 55.4 | 59.6 | 63.6 | 72.6 | 74.2 | 68.3 | 57.2 | 53.3 | 47.2 | 53.5 | 47.1 | 45.1 | 42.5 | 46.1 | 39.7 | 34.9 | 35.2 | 36.3 | 34.3 | 37.0 | 31.7 | 31.9 | 27.3 | 29.3 | 32.5 | 31.5 | 25.3 | 23.1 | 22.3 | 23.6 | 21.6 | 21.5 | 23.7 | 25.3 | 26.5 | 25.0 | 29.1 | 25.3 | 25.8 | 23.3 | 24.8 | 20.9 | 21.2 | 20.6 | 22.7 | 22.8 | 23.1 | 23.4 | 24.1 | 26.5 | 28.9 | 25.9 | 31.3 | 42.8 | 25.5 | 24.5 | 21.8 | 22.7 | 22.6 | 20.5 | 23.5 | 23.6 | 29.8 | 24.0 | 25.0 | 26.0 | 22.7 | 73.7 | 21.4 | 29.2 | 25.6 | 25.9 | 23.7 | 28.5 | 23.5 | 22.7 | 26.1 | 26.8 | 27.6 | 24.8 | 34.7 | 34.8 | 31.0 | 30.4 | 26.2 | 25.2 | 26.0 | 24.8 | 26.8 | 28.8 | 33.0 | 31.2 | 31.2 | 29.1 | 32.0 | 24.4 | 32.5 | 29.1 | 36.4 | 40.3 | 41.1 | 24.9 | 25.5 | 20.4 | 19.4 | 17.9 | 16.3 | 15.7 | 14.9 | 13.6 | 17 | 16.9 | 14.9 | 12.6 | 16.2 | 13 | 13.1 | 13.9 | 15.3 | 12.4 | 12.8 | 11.3 | 10.1 | 8.5 | 7.5 | 6 | 6.6 | 7.5 | 6.6 | 8 | 11.7 | 11.1 | 9.4 | 9.3 | 8.2 | 5.9 |
| Stockholders' Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | 442.0 | 421.4 | 374.8 | 346.5 | 305.3 | 302.8 | 292.6 | 281.0 | 282.2 | 296.7 | 288.0 | 271.4 | 254.3 | 243.1 | 235.0 | 233.2 | 222.6 | 217.6 | 208.8 | 195.5 | 176.1 | 161.0 | 149.8 | 144.0 | 141.4 | 143.1 | 141.8 | 135.8 | 133.3 | 129 | 122.1 | 109.1 | 101.2 | 93.6 | 92.0 | 92.0 | 92.5 | 93.4 | 96.1 | 93.8 | 94.3 | 99.7 | 101.4 | 98.9 | 98.1 | 94.8 | 94.8 | 98.4 | 103.3 | 108.6 | 121.7 | 122.7 | 127.3 | 132.3 | 137.1 | 136.9 | 136.7 | 136.4 | 135.7 | 140.9 | 137.8 | 133.8 | 123.0 | 107.2 | 114.9 | 113.0 | 110.7 | 109.0 | 107.6 | 110.2 | 113.7 | 119.3 | 120.6 | 126.3 | 124.8 | 130.5 | 130.7 | 133.4 | 172.7 | 170.3 | 173.7 | 175.7 | 173.6 | 171.9 | 176.8 | 176.8 | 178.8 | 182.7 | 182.7 | 183.9 | 183.7 | 190.8 | 196.8 | 203.4 | 206.9 | 209.6 | 214.4 | 219.3 | 221.1 | 221.0 | 222.0 | 219.9 | 211.3 | 201.3 | 193.1 | 186 | 180.3 | 174.7 | 170.6 | 166.9 | 163.7 | 160.6 | 156.5 | 151.1 | 144.3 | 137.2 | 130.8 | 124.8 | 118.8 | 112.6 | 105.9 | 99.2 | 91.8 | 84.1 | 76.7 | 69.7 | 63.4 | 57.6 | 52.4 | 47.6 | 43.3 | 39.4 | 35.9 | 32.4 | 29.4 | 26.4 | 23.3 | 20.5 | 17 | 13.8 | 11.3 | 9.2 | 7.5 | 6 | 4.1 | 2.6 |
| Accumulated Other Comprehensive Income | (1.7) | (1.7) | (1.6) | (1.3) | (1.3) | (1.5) | (1.2) | (1.6) | (1.4) | (1.3) | (1.2) | (1.2) | (1.0) | (1.0) | (1.3) | (2.2) | (1.8) | (1.3) | (1.0) | (0.8) | (0.6) | (0.2) | (0.2) | (0.3) | (0.3) | (0.4) | (0.3) | (0.3) | (0.4) | (0.4) | (0.5) | (0.4) | (0.2) | (0.5) | (0.4) | (0.4) | (0.4) | (0.6) | (0.1) | (0.1) | (0.4) | (0.6) | (0.5) | (0.5) | (0.5) | (0.5) | (0.6) | (0.3) | (0.4) | (0.5) | (0.3) | (0.4) | (0.3) | (0.1) | 0.2 | (0.2) | (0.3) | (0.3) | (0.4) | (0.4) | (1.3) | (1.4) | (1.1) | (1.7) | (2.0) | (1.6) | (1.4) | (1.7) | (3.1) | (2.8) | (2.1) | (2.0) | (1.6) | 0.2 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | (0.0) | (0.1) | (0.1) | (0.1) | (0.1) | (0.0) | 0.0 | (0.1) | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.1 | (0.6) | 0.0 | 0.3 | 0.0 | (0.2) | 0.2 | 0.5 | 0.6 | 0.9 | 0.9 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 753.9 | 711.6 | 630.1 | 608.6 | 580.3 | 570.1 | 554.6 | 537.2 | 531.8 | 540.9 | 528.5 | 500.8 | 480.4 | 464.1 | 452.6 | 444.9 | 431.9 | 423.6 | 411.4 | 392.6 | 370.2 | 350.8 | 337.3 | 326.3 | 206.7 | 205.6 | 202.3 | 193.9 | 190.2 | 183.7 | 175.5 | 158.5 | 146.0 | 136.1 | 133.3 | 131.8 | 131.0 | 130.8 | 132.5 | 130.3 | 130.1 | 135.0 | 136.6 | 133.6 | 132.0 | 127.8 | 126.6 | 129.9 | 134.1 | 139.2 | 152.5 | 152.8 | 163.0 | 178.4 | 183.2 | 182.3 | 181.6 | 180.9 | 179.5 | 184.3 | 179.5 | 175.0 | 163.1 | 146.4 | 153.5 | 151.8 | 149.6 | 147.4 | 144.5 | 147.2 | 151.1 | 156.0 | 157.3 | 164.4 | 162.6 | 167.8 | 167.6 | 170.2 | 209.2 | 212.4 | 215.5 | 216.8 | 215.8 | 213.3 | 218.8 | 220.6 | 223.1 | 227.3 | 225.8 | 226.7 | 226.3 | 233.1 | 238.9 | 248.0 | 252.2 | 255.4 | 259.4 | 264.8 | 266.4 | 265.6 | 265.8 | 262.9 | 262.4 | 253.3 | 251.2 | 244.5 | 215.9 | 212 | 208 | 209.3 | 207.4 | 206.6 | 215.2 | 208.4 | 197.4 | 189.4 | 182.6 | 170.7 | 164.2 | 156 | 148.3 | 150.1 | 147.6 | 138.4 | 129.5 | 113.5 | 107.3 | 104.3 | 106.2 | 102.4 | 99.3 | 95.6 | 92.1 | 88.5 | 82.5 | 79.1 | 75.2 | 70.1 | 61.8 | 55.2 | 19.1 | 16.4 | 14 | 12.5 | 10.5 | 8.8 |
| Total Liabilities & Equity | 804.9 | 785.8 | 710.2 | 693.5 | 665.0 | 641.1 | 632.8 | 613.2 | 605.1 | 594.9 | 584.1 | 560.7 | 544.3 | 536.9 | 526.9 | 513.4 | 489.3 | 477.2 | 458.8 | 446.4 | 417.6 | 396.2 | 380.1 | 372.7 | 246.7 | 240.7 | 237.9 | 230.6 | 225.0 | 221.1 | 207.7 | 190.8 | 173.6 | 165.7 | 166.1 | 163.6 | 156.6 | 154.1 | 155.0 | 154.1 | 151.9 | 157.5 | 163.3 | 161.8 | 161.3 | 155.5 | 158.7 | 158.3 | 163.1 | 165.6 | 180.9 | 177.3 | 187.8 | 202.6 | 209.8 | 208.8 | 208.4 | 208.1 | 208.0 | 215.1 | 212.6 | 204.9 | 198.4 | 193.2 | 183.4 | 180.6 | 176.1 | 174.6 | 171.8 | 171.9 | 179.0 | 184.6 | 191.6 | 192.5 | 191.2 | 197.4 | 193.9 | 248.1 | 234.1 | 245.0 | 244.4 | 245.8 | 241.7 | 243.6 | 243.9 | 244.9 | 249.2 | 254.1 | 253.4 | 251.5 | 261.0 | 267.9 | 269.9 | 278.4 | 278.4 | 280.6 | 285.5 | 289.6 | 293.2 | 294.4 | 298.9 | 294.1 | 293.6 | 282.4 | 283.2 | 268.9 | 248.4 | 241.1 | 244.4 | 249.6 | 248.5 | 231.5 | 240.7 | 228.8 | 216.8 | 207.3 | 198.9 | 186.4 | 179.1 | 169.6 | 165.3 | 167 | 162.5 | 151 | 145.7 | 126.5 | 120.4 | 118.2 | 121.5 | 114.8 | 112.1 | 106.9 | 102.2 | 97 | 90 | 85.1 | 81.8 | 77.6 | 68.4 | 63.2 | 30.8 | 27.5 | 23.4 | 21.8 | 18.7 | 14.7 |
| Debt Metrics | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 7.1 | 12.8 | 7.4 | 7.7 | 7.0 | 7.3 | 7.3 | 7.5 | 7.9 | 8.2 | 8.3 | 8.8 | 8.3 | 8.5 | 9.0 | 9.5 | 7.9 | 4.8 | 5.1 | 4.0 | 4.3 | 4.6 | 4.4 | 3.6 | 4.0 | 4.4 | 4.4 | 4.1 | 4.4 | 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 | 5.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.2 | 1.4 | 0.4 | 0.5 | 0.7 | 0.8 | 0.9 | 1 | 1.2 | 1.3 | 1.4 | 1.6 | 1.7 | 1.8 | 5 | 5 | 4.3 | 6.1 | 5.7 | 2.2 |
| Net Debt | (397.1) | (390.0) | (355.0) | (330.8) | (289.1) | (269.9) | (260.3) | (244.4) | (231.3) | (234.0) | (219.5) | (195.1) | (184.6) | (182.2) | (173.1) | (178.2) | (183.1) | (177.6) | (173.5) | (155.8) | (123.1) | (157.1) | (199.2) | (193.1) | (78.8) | (80.3) | (76.8) | (67.4) | (62.2) | (70.6) | (68.2) | (53.9) | (42.7) | (44.2) | (48.9) | (51.4) | (52.8) | (56.2) | (55.1) | (54.2) | (59.7) | (63.0) | (68.6) | (65.1) | (59.3) | (55.2) | (53.2) | (50.8) | (50.3) | (56.3) | (61.2) | (60.8) | (71.4) | (84.6) | (84.8) | (82.2) | (78.2) | (71.9) | (66.9) | (69.8) | (56.4) | (49.3) | (46.7) | (46.6) | (41.7) | (40.2) | (35.9) | (30.4) | (25.1) | (22.6) | (25.4) | (33) | (34.1) | (20.0) | (49.5) | (30.2) | (32.9) | (36.2) | (28.4) | (30.3) | (25.8) | (34.0) | (46.1) | (55.4) | (36.7) | (36.3) | (38.3) | (42.5) | (41.6) | (41.7) | (64.2) | (76.1) | (72.4) | (72.1) | (70.1) | (69.0) | (58.1) | (57.5) | (63.9) | (69.3) | (70.3) | (62.9) | (76.0) | (71.3) | (76.9) | (69.1) | (55.2) | (49) | (54.7) | (58.9) | (57.9) | (70.9) | (85.2) | (84.9) | (86.3) | (80.8) | (82.1) | (73.6) | (67.8) | (61.6) | (58.9) | (65.2) | (64.3) | (58.2) | (57.5) | (43.1) | (40.4) | (39.8) | (37.8) | (35.8) | (36.1) | (34) | (27.6) | (27.9) | (23.1) | (23.2) | (19.3) | (16.8) | (11.8) | (29) | 3.6 | 3.2 | 2.9 | 4.6 | 4.5 | 1.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | 20.7 | 46.5 | 28.3 | 41.2 | 2.6 | 10.2 | 11.6 | (1.2) | (14.5) | 8.7 | 16.6 | 17.1 | 11.2 | 8.1 | 1.8 | 10.6 | 5.0 | 8.9 | 13.3 | 19.4 | 15.1 | 11.2 | 5.8 | 2.7 | (1.7) | 1.3 | 5.9 | 2.6 | 4.3 | 6.9 | 13.0 | 7.9 | 4.0 | 1.6 | 0.0 | (0.4) | (1.0) | (2.7) | 2.4 | (0.6) | (5.4) | (1.7) | 2.6 | 0.8 | 3.4 | (0.0) | (3.7) | (4.9) | (5.4) | (13.0) | (0.9) | (4.6) | (5.0) | (4.7) | 0.3 | 0.2 | 0.3 | 0.8 | 1.2 | 3.2 | 4.2 | 10.9 | 15.9 | 4.7 | 2.0 | 3.6 | 1.7 | 1.3 | (2.5) | (3.5) | 0.6 | (1.3) | 0.6 | 1.5 | 0.5 | 0.9 | 2.4 | (38.1) | 2.5 | 2.9 | 3.1 | 2.1 | 1.7 | 0.1 | 0.0 | (2.0) | (0.6) | 0.1 | (1.2) | 0.2 | (7.1) | (6.0) | (6.6) | (3.5) | (2.6) | (4.9) | (4.9) | (1.8) | 0.1 | (1.0) | 2.1 | 8.6 | 10.0 | 8.2 | 7.1 | 5.7 | 5.6 | 4.1 | 3.7 | 3.2 | 3 | 4.2 | 5.4 | 6.7 | 7.2 | 6.3 | 6.0 | 6 | 6.2 | 6.7 | 6.7 | 7.4 | 7.7 | 7.4 | 7 | 6.3 | 5.8 | 5.2 | 4.8 | 4.3 | 3.9 | 3.4 | 3.5 | 3 | 3.1 | 3.1 | 2.8 | 3.4 | 3.2 | 2.6 | 2 | 1.8 | 1.4 |
| Depreciation & Amortization | 5.3 | 5.2 | 5.2 | 5.2 | 5.2 | 4.6 | 4.7 | 4.7 | 4.6 | 4.0 | 4.6 | 4.4 | 4.2 | 3.5 | 3.6 | 3.4 | 3.3 | 3.1 | 2.9 | 2.8 | 2.8 | 2.9 | 2.7 | 2.7 | 2.7 | 2.7 | 2.6 | 2.6 | 2.4 | 2.4 | 2.3 | 2.3 | 2.3 | 2.3 | 2.2 | 2.2 | 2.2 | 2.1 | 2.1 | 2.1 | 2.2 | 2.2 | 2.2 | 2.3 | 2.4 | 2.5 | 2.5 | 2.4 | 2.4 | 2.5 | 2.5 | 2.5 | 2.5 | 2.6 | 2.6 | 2.6 | 2.6 | 2.8 | 2.8 | 2.8 | 2.6 | 2.7 | 2.6 | 2.5 | 2.4 | 2.5 | 2.5 | 2.6 | 2.6 | 2.7 | 2.6 | 2.6 | 2.6 | 3.1 | 2.6 | 2.9 | 2.9 | 3.4 | 3.2 | 3.3 | 4.1 | 4.4 | 4.3 | 4.3 | 4.6 | 5.2 | 5.5 | 5.6 | 5.6 | 5.8 | 5.7 | 5.8 | 5.8 | 6.3 | 5.4 | 5.3 | 5.3 | 5.3 | 4.9 | 4.9 | 4.8 | 4.8 | 4.5 | 4.5 | 4.5 | 4.5 | 3.7 | 3.9 | 3.7 | 3.2 | 3.2 | 3.1 | 2.1 | 2 | 2 | 2.1 | 2.2 | 2.1 | 2.1 | 2.1 | 2 | 2 | 2.1 | 2.1 | 2 | 1.9 | 1.9 | 2 | 1.8 | 1.9 | 1.7 | 1.6 | 1.5 | 1.5 | 1.3 | 1.1 | 1 | 1 | 0.8 | 0.8 | 0.6 | 0.6 | 0.4 |
| Stock-Based Compensation | 3.9 | 4.4 | 4.4 | 3.7 | 4.3 | 0 | 4.0 | 3.4 | 0 | 0 | 0 | 0 | 2.8 | 0 | 0 | 0 | 0 | 0 | 1.9 | 0 | 0 | 0 | 1.6 | 1.9 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 1.2 | 0.7 | 0.5 | 0.7 | 0.3 | 0.3 | 0.3 | 0 | 0.3 | 0.3 | 0.4 | 0.3 | 0.5 | 0.6 | 0.5 | 0.4 | 0.5 | 0.2 | 0.6 | 0.5 | 1.1 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.5 | 0.6 | 0.5 | 0.4 | 0.4 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 | 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 | 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 | (4.9) | (13.3) | (0.3) | 15.1 | 8.0 | (8.8) | 2.3 | 6.4 | (8.6) | 5.3 | (0.8) | (5.5) | (10.2) | (13.5) | (9.1) | (5.7) | (5.7) | 0.6 | (7.7) | (11.5) | (1.7) | 3.9 | 1.4 | (2.7) | (2.7) | 0.9 | 2.0 | 1.5 | (9.5) | 3.4 | (1.8) | (2.1) | (7.8) | (7.3) | (1.7) | (1.4) | (2.9) | 2.5 | (1.5) | (5.1) | 2.1 | (2.2) | 0.5 | 3.7 | (1.3) | (1.9) | 4.5 | 4.3 | (1.8) | (2.0) | 2.0 | 0.4 | 1.5 | 2.9 | (1.9) | 2.4 | 4.4 | 0.8 | (0.3) | 0.9 | 2.7 | (6.6) | (7.3) | (3.0) | (4.1) | 2.8 | 0.0 | 2.4 | (0.6) | (1.2) | (3.0) | 0.7 | (0.4) | (3.3) | 3.1 | 2.9 | (39.3) | (0.6) | (1.8) | (2.0) | (5.0) | 2.4 | 2.2 | 4.3 | (2.0) | (1.8) | (2.1) | (2.0) | 3.0 | (5.8) | 4.9 | 14.0 | 2.5 | (1.0) | 3.7 | 0.1 | 4.2 | 11.4 | 2.0 | 0 | 0 | (8.8) | (5.8) | 0 | 0 | (16) | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | (6.3) | (0.2) | (0.4) | (1.3) | 1 | 0.6 | (3.5) | (2.3) | (0.1) | (2.3) | (6.8) | 0.1 | (0.4) | (1.5) | (0.4) | (0.9) | (2.2) | 0.9 | (0.7) | 0.3 | 0.2 | 0 | 0 | 0 | (1.7) | (3.4) | (1.8) | (2.2) | (0.8) | 0.5 |
| Other Non-Cash Items | (28.6) | 0.1 | 0.8 | 0 | 0.0 | 4.1 | 0.0 | 2.3 | 21.0 | 3.6 | 3.4 | 3.1 | 2.1 | 2.8 | 10.4 | 2.6 | 2.0 | 2.0 | (0.3) | 1.6 | 1.6 | 1.6 | (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) | 0.1 | (0.0) | (0.0) | 0.0 | (0.0) | (0.7) | 0.0 | (0.0) | 0.0 | (0.3) | (0.5) | 0.0 | (0.0) | 0.0 | (1.4) | 0.1 | 1.3 | 2.1 | (0.1) | (0.0) | (0.1) | (0.1) | 0.4 | (0.4) | (0.1) | (0.3) | 0.3 | (0.3) | (0.0) | 0.9 | 0.1 | 3.2 | 0.7 | 1.7 | 1.1 | 1.8 | 0.3 | 0.3 | 0.4 | 1.0 | 0.2 | 38.7 | 0.2 | 0.3 | 0.3 | 0.0 | 0.3 | 0.2 | 0.1 | 0.5 | 0.1 | 0.0 | (0.0) | (0.9) | 0.4 | 0.6 | 0.0 | 2.2 | 0.0 | 1.0 | 1.3 | (1.8) | 0.5 | 1.7 | 5.9 | 3.9 | 5.0 | (8.3) | 0.6 | 0.9 | 2.5 | (10.4) | (1.8) | 0.3 | (0.4) | 2.1 | 0 | (0.1) | (0.1) | 0.0 | (0.0) | 0 | 0.1 | (0.1) | 0 | 1.2 | 0 | (0.1) | 0 | (0.8) | 0.1 | 0.2 | 0 | 0.6 | 0 | 0.2 | (0.1) | 0 | 1.4 | 0.9 | (1.5) | 0 | 0.1 | 0 | 0 | 0 | 0.1 |
| Operating Cash Flow | (3.9) | 15.7 | 38.5 | 65.2 | 20.1 | 10.1 | 22.6 | 15.6 | 2.6 | 21.5 | 23.8 | 19.0 | 10.1 | 0.9 | 6.6 | 10.8 | 4.6 | 14.7 | 10.1 | 12.3 | 17.8 | 19.6 | 11.6 | 4.7 | (1.0) | 5.7 | 11.3 | 7.4 | (2.1) | 13.3 | 14.3 | 9.3 | (0.8) | (3.1) | 1.3 | 0.6 | (1.3) | 2.1 | 2.4 | (3.2) | (0.8) | (1.5) | 0.7 | 7.2 | 5.1 | 0.7 | 3.7 | 2.3 | (4.5) | (2.0) | 1.5 | (2.5) | (1.7) | 2.9 | 1.4 | 5.4 | 7.5 | 4.8 | 4.6 | 7.2 | 9.9 | 5.9 | 6.4 | 4.1 | 0.5 | 9.9 | 4.3 | 7.2 | 3.4 | (0.4) | 1.3 | 3.8 | 4.3 | 1.6 | 6.6 | 7.8 | (33.8) | 3.3 | 4.1 | 4.5 | 2.4 | 9.0 | 8.5 | 9.0 | 2.8 | 2.0 | 2.9 | 3.7 | 7.3 | (0.7) | 4.0 | 14.5 | 1.7 | 3.9 | 6.5 | 1.5 | 5.9 | 13.1 | 7.5 | 5.7 | 12.8 | 8.5 | 13.7 | 4.4 | 12.3 | (4.9) | 11.8 | (2.4) | 5.6 | 6.7 | 5.8 | 9.4 | 8.9 | 2.3 | 8.9 | 8.1 | 6.8 | 9.1 | 9 | 5.2 | 6.4 | 10.5 | 7.5 | 2.6 | 9.1 | 7 | 6.3 | 7 | 5.7 | 4.6 | 6.5 | 4.5 | 5.2 | 4.7 | 5.8 | 5.1 | 2.3 | 2.7 | 0.7 | 1.6 | 0.4 | 1.6 | 2.4 |
| Investing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (12.4) | (5.5) | (4.0) | (6.2) | (4.5) | (1.7) | (8.5) | (6.1) | (7.3) | (7.2) | (7.7) | (8.5) | (10.1) | (12.7) | (14.4) | (14.2) | (22.7) | (16.8) | (15.2) | (6.5) | (9.3) | (11.8) | (8.1) | (5.7) | (3.0) | (3.4) | (3.3) | (2.5) | (3.3) | (11.3) | (3.3) | (1.7) | (1.9) | (2.4) | (4.5) | (3.0) | (2.6) | (2.1) | (1.7) | (2.8) | (1.9) | (3.5) | (2.3) | (1.9) | (1.5) | (2.3) | (1.4) | (1.9) | (1.6) | (2.2) | (1.5) | (1.4) | (1.2) | (2.6) | (2.1) | (1.5) | (1.3) | (1.2) | (1.2) | (2.1) | (3.0) | (4.4) | (2.9) | (2.4) | (2.4) | (6.4) | (1.5) | (1.7) | (1.0) | (1.7) | (2.4) | (1.8) | (2.3) | (2.4) | (4.3) | (1.0) | (2.1) | (1.4) | (1.3) | (1.4) | (1.6) | (2.9) | (4.0) | (1.2) | (1.4) | (1.7) | (1.0) | (1.2) | (1.0) | (1.2) | (1.3) | (1.4) | (1.9) | (2.3) | (2.3) | (2.7) | (3.5) | (4.1) | (5.4) | (6.9) | (5.9) | (4.9) | (3.2) | (4.2) | (4.5) | (4.2) | (3.3) | (3) | (4.3) | (9.1) | (11.1) | (10.3) | (7.7) | (7.8) | (4) | (4.4) | (4) | (3.4) | (4.5) | (3.2) | (3.2) | (4.3) | (4.1) | (3.8) | (3.4) | (4.1) | (3.5) | (5.5) | (2.4) | (3.8) | (3.9) | (2.8) | (5.6) | (2.9) | (7.8) | (2) | (2) | (2.5) | (2.2) | (1.9) | (1.7) | (2) | (1.1) |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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) | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 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 | 0.1 | 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 |
| Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (20.2) | 0 | 0 | (50.7) | (50.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.1) | (0.2) | (0.5) | (0.3) | (0.2) | (0.1) | (0.1) | (0.3) | 0 | (0.5) | (0.8) | 0 | (0.4) | (1.1) | (1.3) | (0.5) | (1.6) | (9.3) | (36.6) | (29.7) | (34.8) | (38.6) | (84.7) | (56.7) | (28.9) | (19.5) | (45.2) | (42.8) | (19.4) | (8.5) | (14.8) | (15.3) | (14.4) | (30.9) | (18.5) | (19.0) | (10.9) | (0.5) | (2.6) | (5.5) | (21.7) | (7.3) | (14.9) | 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 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 0 | 0 | 25 | 25 | 20 | 25 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.3 | 3.3 | 0.1 | 0.1 | 0 | 0.4 | 0.3 | 0.1 | 0.2 | 0.1 | 3.1 | 0.2 | 0.3 | 2.6 | 0.3 | 8.0 | 0.3 | 0.3 | 9.6 | 2.4 | 3.9 | 2.5 | 2.5 | 0.5 | 1.2 | 1.0 | 0.8 | 4.6 | 21.5 | 7.7 | 52.6 | 25.6 | 77.5 | 90.5 | 64.0 | 30.3 | 15.1 | 27.1 | 33.0 | 31.2 | 9.4 | 13.2 | 14.0 | 11.2 | 25.2 | 21.7 | 5.2 | 1.4 | 3.7 | 1.6 | 3.4 | 26.4 | 5.5 | 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 |
| Other Investing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | (0.1) | 0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | 0.1 | 0.0 | (0.1) | (0.1) | (0.1) | 0.3 | (0.2) | (0.0) | 4.9 | 0.0 | (0.0) | (0.0) | (0.1) | 0.0 | (0.0) | 0.0 | (0.0) | 0.0 | 0.1 | (0.1) | (0.0) | (0.0) | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | (0.3) | 0.9 | (0.0) | 0.9 | (0.1) | (0.4) | 0.0 | 0.1 | (0.1) | 0.0 | (0.1) | 0.1 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | (0.1) | 0.4 | (0.0) | (0.2) | (0.2) | (0.1) | (1.1) | (0.1) | (1.1) | (1.5) | (1.1) | (0.1) | (0.2) | 2.2 | (0.3) | 7.3 | (0.2) | (0.7) | (7.8) | (0.2) | (0.3) | (6.3) | 0.1 | 0.1 | 0.4 | 0.3 | (0.3) | (0.3) | (0.6) | (0.7) | (0.1) | (0.6) | (2.2) | (0.3) | (0.3) | (5.4) | (0.2) | (0.5) | (0.2) | (0.3) | (1.1) | (0.4) | 1.2 | 0.4 | (0.3) | (9.1) | (0.4) | 8.8 | (0.2) | (5) | (0.2) | 4.8 | (0.1) | (0.5) | 1 | 0 | (0.1) | (0.1) | (19) | (0.1) | 0 | 0 | (0.1) |
| Investing Cash Flow | (12.4) | (5.5) | (4.0) | (6.2) | (4.5) | (1.7) | (8.5) | (6.1) | (7.3) | (7.2) | (7.7) | (8.5) | (10.1) | 7.3 | (14.4) | (14.2) | 2.3 | (12.0) | 4.9 | 18.4 | (55.0) | (61.9) | (8.1) | (5.7) | (2.9) | (3.3) | (3.2) | (2.7) | (3.3) | (11.3) | (3.3) | (1.7) | (1.9) | (2.4) | (4.5) | (3.0) | (2.7) | (2.1) | (1.8) | (2.5) | (2.1) | (3.9) | 2.6 | (1.8) | (1.2) | 0.8 | (1.4) | (1.8) | (1.6) | (1.7) | (1.2) | (1.3) | (0.9) | (2.6) | 1.0 | (1.4) | (1.1) | 0.8 | (1.3) | 5.7 | (2.8) | (4.2) | 6.1 | 0.9 | 1.0 | (3.7) | 0.8 | (2.1) | (0.9) | (1.8) | (2.1) | 1.3 | 9.8 | (31.3) | 18.7 | (10.2) | 36.7 | 4.5 | 6.1 | (0.1) | (6.1) | (20.6) | (13.8) | 10.3 | (0.7) | (3.4) | (3.4) | (4.5) | (7.7) | 0.4 | (16.1) | (10.9) | 1.1 | (1.1) | (4.8) | 9.4 | (5.5) | (19.6) | (13.2) | (7.2) | (6.2) | (11.1) | (3.1) | (4.0) | (4.1) | (3.9) | (3.6) | (3.3) | (4.9) | (9.8) | (11.2) | (10.9) | (9.9) | (8.1) | (4.3) | (9.8) | (4.2) | (3.9) | (4.7) | (3.5) | (4.3) | (4.7) | (2.9) | (3.4) | (3.7) | (4.1) | (3.9) | 3.3 | (2.6) | (3.8) | (4.1) | 2 | (5.7) | (3.4) | (6.8) | (2) | (2.1) | (2.6) | (21.2) | (2) | (1.7) | (2) | (1.2) |
| Financing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | – | – | – | 0 | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
| Stock Repurchased | 0 | (2.2) | (15.4) | (17.6) | 0 | 0 | (0.5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | 0 | (6.7) | (10.4) | 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 | (6.0) | (2.9) | (2.0) | (2.3) | 0 | (1.4) | (1.9) | (0.5) | 0 | 0 | 0 | 0 | 0 | 0 | (2.6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (13.3) | (7.5) | (7.7) | (4.5) | 0 | 0 | (0.5) | (5) | (1.7) | (2.4) | 0 | 0 | 0 | 0 | 0 | 0 | (4.2) | 0 | 0 | (8.8) | 0 | 0 | 0 | 0 | (0.6) | (3.3) | (7.4) | (4.3) | (5.8) | (0.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.4) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.6) | 0 | 0 | 0 | (0.5) | (6.9) | 0 | 0 | 0 | (6.2) | (0.1) | (6.2) | 0 | (6.3) | 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 |
| Other Financing Activities | 0 | 0 | 4.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | (0.1) | (0.0) | (0.0) | 3.4 | 115.0 | 2.0 | (0.2) | (0.1) | (0.1) | (0.0) | (0.1) | (0.0) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.4) | (0.2) | 0.1 | 0.4 | 0.3 | (0.2) | 0.1 | 0.0 | 0.0 | (1.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | (0.6) | (6.2) | 0.4 | 0.0 | 0.8 | (12.4) | (0.1) | 0 | (0.0) | 0 | (0.6) | 0 | 0 | 0 | (6.2) | 0 | 12.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.0 | (5.0) | 0 | (1.9) | 4.0 | (4.0) | 0 | 0 | 0 | 0 | 0 | 0 | (0.8) | (0.6) | 0 | 0 | (0.1) | 0 | 0 | 0 | 0 | (2.0) | 2.0 | 0 | 5.7 | (2.7) | 0.1 | (0.1) | (0.4) | 0.7 | (13.8) | 0.3 | (1.6) | 0.9 | 0 | 0 | (0.1) | 0.1 | 0 | (0.1) | (5.1) | (0.1) | 0.1 | (0.1) | (0.1) | (0.3) | (0.1) | (0.2) | (0.2) | (0.2) | (0.7) | (0.1) | 3.1 | 3 | (0.2) | (0.1) | 6.8 | (0.1) | (3.6) | 0.1 | 0.8 | (1.3) |
| Financing Cash Flow | 17.8 | 30.4 | (10.6) | (16.6) | 3.2 | 1.4 | 1.4 | 3.4 | 1.8 | 0.1 | 7.8 | 0.5 | 2.3 | 0.3 | 2.2 | 0.2 | 1.8 | 1.6 | 3.8 | 1.6 | 3.0 | 0.7 | 3.4 | 115.0 | 2.0 | 1.1 | 1.6 | 0.1 | 1.5 | 0.2 | 3.4 | 3.6 | 1.2 | 0.7 | 0.7 | 0.9 | 0.7 | 1.1 | 0.3 | 0.1 | (0.4) | (0.2) | 0.1 | 0.4 | 0.3 | 0.5 | 0.1 | 0.0 | 0.0 | (1.1) | 0.0 | (6.7) | (10.3) | (0.4) | 0.0 | 0.0 | 0.1 | (0.6) | (6.2) | 0.4 | 0.0 | 0.8 | (12.4) | (0.1) | 0.0 | (1.8) | 0.3 | 0.2 | 0 | (0.5) | (6.8) | (6.2) | 0.0 | 0.1 | (6.0) | 0.1 | (6.2) | 0.0 | (12.2) | 0.1 | (4.6) | (0.4) | (4.2) | (0.6) | (1.8) | (0.5) | (3.7) | 1.8 | 0.3 | 0.2 | 0.4 | 0.2 | (2.5) | (0.8) | (0.6) | 0.1 | 0.1 | 0.0 | 0.2 | 0.3 | 0.9 | (10.4) | (5.8) | (5.9) | (0.4) | 22.6 | (2.4) | 0.3 | (4.9) | (1.3) | (2.3) | (12.7) | 1.3 | 4.3 | 0.9 | 0.5 | 5.8 | 0.4 | 2.1 | 1 | (8.5) | (5) | 1.5 | 1.6 | 8.9 | (0.3) | (3) | (7.3) | (1.2) | (1.4) | (0.3) | (0.2) | 0.2 | 3.2 | 1 | 0.6 | 2.1 | 4.8 | 3.2 | 30 | 0.7 | 0.8 | (1.3) |
| Cash Position | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | 1.4 | 40.4 | 23.8 | 42.4 | 18.8 | 9.7 | 15.7 | 12.7 | (3.0) | 14.4 | 24.0 | 10.9 | 2.3 | 8.5 | (5.6) | (3.4) | 8.6 | 3.8 | 18.9 | 32.4 | (34.3) | (41.9) | 6.9 | 114.0 | (1.9) | 3.4 | 9.7 | 4.9 | (3.9) | 2.4 | 14.3 | 11.2 | (1.6) | (4.7) | (2.5) | (1.4) | (3.3) | 1.1 | 0.9 | (5.6) | (3.3) | (5.6) | 3.4 | 5.8 | 4.1 | 2.0 | 2.4 | 0.5 | (6.0) | (4.8) | 0.4 | (10.6) | (13.2) | (0.2) | 2.5 | 4.0 | 6.3 | 5.0 | (2.9) | 13.4 | 7.1 | 2.5 | 0.1 | 4.9 | 1.4 | 4.3 | 5.5 | 5.3 | 2.5 | (2.8) | (7.6) | (1.1) | 14.1 | (29.5) | 19.3 | (2.6) | (3.3) | 7.8 | (2.0) | 4.5 | (8.2) | (12.1) | (9.3) | 18.7 | 0.4 | (2.0) | (4.2) | 1.0 | (0.1) | (22.5) | (11.9) | 3.8 | 0.3 | 2.0 | 1.2 | 10.9 | 0.6 | (6.4) | (5.4) | (1) | 7.4 | (13.1) | 4.7 | (5.6) | 7.8 | 13.9 | 6.2 | (5.4) | (58.9) | (4.4) | (7.7) | (14.2) | (84.9) | (1.5) | 5.5 | (82.1) | 8.4 | 5.6 | 6.4 | 2.7 | (65.2) | 0.8 | 6.1 | 0.8 | (43.2) | 2.6 | (0.6) | 3 | (36.3) | (0.6) | 2.1 | 6.3 | (28.9) | 4.5 | 0 | 3.7 | (18.4) | 4.9 | (17.3) | 29.6 | (1.8) | 0.4 | (0.1) |
| Cash at Beginning | 402.8 | 362.4 | 338.5 | 296.1 | 277.3 | 267.6 | 251.9 | 239.2 | 242.2 | 227.8 | 203.8 | 192.9 | 190.6 | 182.1 | 187.7 | 191.1 | 182.4 | 178.7 | 159.8 | 127.4 | 161.7 | 203.6 | 196.7 | 82.8 | 84.7 | 81.2 | 71.5 | 66.6 | 70.6 | 68.2 | 53.9 | 42.7 | 44.2 | 48.9 | 51.4 | 52.8 | 56.2 | 55.1 | 54.2 | 59.7 | 63.0 | 68.6 | 65.1 | 59.3 | 55.2 | 53.2 | 50.8 | 50.3 | 56.3 | 61.2 | 60.8 | 71.4 | 84.6 | 84.8 | 82.2 | 78.2 | 71.9 | 66.9 | 69.8 | 56.4 | 49.3 | 46.7 | 46.6 | 41.7 | 40.2 | 35.9 | 30.4 | 25.1 | 22.6 | 25.4 | 33 | 34.1 | 20.0 | 49.5 | 30.2 | 32.9 | 36.2 | 28.4 | 30.3 | 25.8 | 34.0 | 46.1 | 55.4 | 36.7 | 36.3 | 38.3 | 42.5 | 41.6 | 41.7 | 64.2 | 76.1 | 72.4 | 72.1 | 70.1 | 69.0 | 58.1 | 57.5 | 63.9 | 69.3 | 70.3 | 62.9 | 76.0 | 71.3 | 76.9 | 69.1 | 55.2 | 49 | 0 | 58.9 | 0 | 0 | 0 | 84.9 | 0 | 0 | 82.1 | 73.6 | 0 | 0 | 0 | 65.2 | 0 | 0 | 0 | 43.2 | 0 | 0 | 0 | 36.3 | 0 | 0 | 0 | 28.9 | 0 | 0 | 0 | 18.4 | 0 | 0 | 0 | 1.8 | 0 | 0 |
| Cash at End | 404.2 | 402.8 | 362.4 | 338.5 | 296.1 | 277.3 | 267.6 | 251.9 | 239.2 | 242.2 | 227.8 | 203.8 | 192.9 | 190.6 | 182.1 | 187.7 | 191.1 | 182.4 | 178.7 | 159.8 | 127.4 | 161.7 | 203.6 | 196.7 | 82.8 | 84.7 | 81.2 | 71.5 | 66.6 | 70.6 | 68.2 | 53.9 | 42.7 | 44.2 | 48.9 | 51.4 | 52.8 | 56.2 | 55.1 | 54.2 | 59.7 | 63.0 | 68.6 | 65.1 | 59.3 | 55.2 | 53.2 | 50.8 | 50.3 | 56.3 | 61.2 | 60.8 | 71.4 | 84.6 | 84.8 | 82.2 | 78.2 | 71.9 | 66.9 | 69.8 | 56.4 | 49.3 | 46.7 | 46.6 | 41.7 | 40.2 | 35.9 | 30.4 | 25.1 | 22.6 | 25.4 | 33 | 34.1 | 20.0 | 49.5 | 30.2 | 32.9 | 36.2 | 28.4 | 30.3 | 25.8 | 34.0 | 46.1 | 55.4 | 36.7 | 36.3 | 38.3 | 42.5 | 41.6 | 41.7 | 64.2 | 76.1 | 72.4 | 72.1 | 70.1 | 69.0 | 58.1 | 57.5 | 63.9 | 69.3 | 70.3 | 62.9 | 76.0 | 71.3 | 76.9 | 69.1 | 55.2 | (5.4) | 0 | (4.4) | (7.7) | (14.2) | 0 | (1.5) | 5.5 | 0 | 82.1 | 5.6 | 6.4 | 2.7 | 0 | 0.8 | 6.1 | 0.8 | 0 | 2.6 | (0.6) | 3 | 0 | (0.6) | 2.1 | 6.3 | 0 | 4.5 | 0 | 3.7 | 0 | 4.9 | (17.3) | 29.6 | 0 | 0.4 | (0.1) |
| Free Cash Flow | (16.3) | 10.2 | 34.5 | 59.0 | 15.6 | 8.4 | 14.1 | 9.4 | (4.7) | 14.4 | 16.2 | 10.5 | 0.0 | (11.8) | (7.8) | (3.4) | (18.1) | (2.2) | (5.0) | 5.8 | 8.5 | 7.7 | 3.5 | (1.1) | (4.0) | 2.3 | 8.0 | 4.8 | (5.4) | 2.0 | 11.0 | 7.6 | (2.7) | (5.5) | (3.2) | (2.3) | (4.0) | 0.1 | 0.7 | (5.9) | (2.7) | (5.0) | (1.6) | 5.4 | 3.6 | (1.5) | 2.3 | 0.3 | (6.0) | (4.2) | 0.1 | (3.9) | (2.9) | 0.4 | (0.6) | 3.8 | 6.3 | 3.5 | 3.3 | 5.1 | 6.9 | 1.5 | 3.5 | 1.7 | (2.0) | 3.5 | 2.8 | 5.5 | 2.4 | (2.1) | (1.1) | 2.0 | 2.0 | (0.8) | 2.3 | 6.8 | (35.9) | 1.9 | 2.8 | 3.1 | 0.9 | 6.0 | 4.6 | 7.7 | 1.4 | 0.2 | 1.9 | 2.4 | 6.3 | (1.9) | 2.6 | 13.2 | (0.2) | 1.6 | 4.2 | (1.2) | 2.4 | 9.0 | 2.1 | (1.2) | 6.9 | 3.6 | 10.5 | 0.3 | 7.7 | (9.1) | 8.5 | (5.4) | 1.3 | (2.4) | (5.3) | (0.9) | 1.2 | (5.5) | 4.9 | 3.7 | 2.8 | 5.7 | 4.5 | 2 | 3.2 | 6.2 | 3.4 | (1.2) | 5.7 | 2.9 | 2.8 | 1.5 | 3.3 | 0.8 | 2.6 | 1.7 | (0.4) | 1.8 | (2) | 3.1 | 0.3 | 0.2 | (1.5) | (0.3) | (1.3) | (0.4) | 1.3 |
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 113.0 | 107.3 | 110.4 | 141.0 | 94.0 | 96.2 | 93.2 | 85.9 | 83.9 | 92.7 | 107.8 | 106.7 | 97.8 | 105.5 | 103.1 | 102.2 | 88.3 | 90.3 | 84.9 | 95.4 | 88.8 | 84.3 | 78.1 | 70.8 | 63.4 | 63.1 | 70.8 | 63.4 | 65.7 | 73.7 | 78.0 | 74.2 | 65.3 | 58.8 | 56.9 | 57.7 | 54.5 | 48.1 | 53.2 | 52.9 | 46.0 | 51.4 | 48.7 | 56.1 | 64.0 | 60.7 | 58.4 | 53.4 | 53.2 | 55.3 | 55.1 | 46.9 | 41.9 | 50.4 | 52.9 | 55.5 | 59.7 | 58.6 | 58.6 | 65.4 | 70.5 | 73.0 | 68.7 | 57.4 | 51.7 | 49.1 | 47.7 | 50.6 | 50.4 | 51.3 | 51.3 | 49.3 | 53.5 | 53.9 | 47.7 | 47.2 | 47.0 | 48.0 | 46.9 | 49.2 | 47.9 | 46.3 | 45.3 | 44.6 | 43.2 | 40.6 | 43.0 | 45.4 | 42.5 | 39.1 | 35.9 | 38.7 | 37.7 | 41.6 | 39.5 | 36.8 | 34.6 | 39.0 | 51.6 | 50.3 | 55.0 | 69.2 | 67.9 | 62.8 | 57.8 | 53.8 | 49.4 | 44.8 | 42 | 40.4 | 39.3 | 41.7 | 43.2 | 43.1 | 41.4 | 39.7 | 37.9 | 36.8 | 35.7 | 36.7 | 35.8 | 37.8 | 37.3 | 35.1 | 33.8 | 31.9 | 30.1 | 27.7 | 25.8 | 23.5 | 21.7 | 20.1 | 18.7 | 16.8 | 16.4 | 15.6 | 15.1 | 15.4 | 14.5 | 13.5 | 12.1 | 11 | 9.7 | 8.7 | ||
| Gross Profit | 62.4 | 59.4 | 63.5 | 92.1 | 44.4 | 50.4 | 45.7 | 42.8 | 45.1 | 47.3 | 55.9 | 55.2 | 46.5 | 49.1 | 47.0 | 46.8 | 37.6 | 40.8 | 42.8 | 49.9 | 44.7 | 40.5 | 33.3 | 30.3 | 27.3 | 29.8 | 33.0 | 29.1 | 31.1 | 33.9 | 39.0 | 35.9 | 30.2 | 26.9 | 25.1 | 25.9 | 23.7 | 21.5 | 25.9 | 24.5 | 19.3 | 22.8 | 21.3 | 26.5 | 28.9 | 26.1 | 25.6 | 22.7 | 22.8 | 23.4 | 23.0 | 18.5 | 16.6 | 20.1 | 23.0 | 24.1 | 24.5 | 24.5 | 24.4 | 27.3 | 30.5 | 33.0 | 32.5 | 25.7 | 23.3 | 22.5 | 20.7 | 22.6 | 21.8 | 20.8 | 21.9 | 21.1 | 22.5 | 21.3 | 17.9 | 19.6 | 20.2 | 19.7 | 20.0 | 21.1 | 21.1 | 19.8 | 19.0 | 15.6 | 17.0 | 14.7 | 16.2 | 17.4 | 15 | 11.0 | 8.6 | 10.5 | 8.9 | 10.9 | 10.1 | 8.7 | 8.2 | 10.5 | 16.0 | 14.2 | 17.8 | 32.6 | 34.5 | 31.7 | 29.3 | 26.9 | 25.1 | 22.7 | 22.4 | 20.3 | 20.4 | 21.9 | 22.9 | 24 | 23.5 | 22.5 | 20.1 | 21.8 | 21.4 | 21.9 | 21.3 | 21.2 | 21.7 | 21.1 | 20 | 18.2 | 17.1 | 15.7 | 14.7 | 13.5 | 12.3 | 11.3 | 10.8 | 9.8 | 9.6 | 9.3 | 8.5 | 9.4 | 8.6 | 7.6 | 6.7 | 6.1 | 5.4 | 4.8 | ||
| Operating Income | 16.9 | 15.7 | 20.9 | 45.4 | (0.1) | 9.2 | 5.4 | 0.2 | (16.1) | 7.3 | 15.7 | 17.9 | 10.4 | 8.1 | 3.0 | 11.3 | 4.8 | 8.9 | 12.0 | 20.0 | 14.7 | 11.6 | 6.1 | 2.0 | (2.4) | 0.9 | 6.1 | 2.4 | 4.5 | 7.0 | 13.0 | 8.3 | 3.7 | 0.5 | 0.1 | (0.5) | (1.4) | (2.6) | 2.3 | (0.6) | (5.4) | (2.5) | (2.2) | 0.8 | 3.6 | (0.2) | (4.1) | (5.0) | (5.4) | (3.6) | (1.4) | (7.0) | (7.1) | (4.2) | 0.3 | 0.7 | 0.5 | 1.2 | 1.7 | 4.4 | 6.4 | 10.5 | 11.4 | 4.6 | 2.6 | 2.6 | 1.9 | 2.1 | (1.8) | (1.7) | 0.4 | (0.8) | 0.9 | 1.3 | (2.1) | 1.1 | 0.8 | (38.0) | 0.8 | 1.4 | 2.6 | 1.9 | 1.3 | 0.3 | (0.2) | (2.6) | (0.6) | 0.3 | (1.1) | (5.6) | (7.7) | (5.7) | (6.8) | (5.1) | (4.6) | (7.6) | (7.2) | (4.7) | 0.1 | (2.5) | 2.0 | 11.7 | 13.9 | 11.2 | 9.2 | 7.2 | 7.4 | 5.3 | 4.6 | 3.1 | 3.2 | 5 | 7 | 9.1 | 9.8 | 8.7 | 8.2 | 8.5 | 8.7 | 9.7 | 9.7 | 10 | 11.1 | 10.9 | 10.5 | 9.6 | 8.8 | 7.9 | 7.1 | 6.1 | 5.7 | 4.9 | 4.8 | 4.1 | 4.4 | 4.4 | 4 | 4.9 | 4.8 | 4 | 3.3 | 3 | 2.4 | 1.8 | ||
| Net Income | 20.7 | 46.5 | 28.3 | 41.2 | 2.5 | 10.2 | 11.6 | (1.2) | (14.5) | 8.7 | 16.6 | 17.1 | 11.2 | 8.1 | 1.8 | 10.6 | 5.0 | 8.9 | 13.3 | 19.4 | 15.1 | 11.2 | 5.8 | 2.7 | (1.7) | 1.3 | 5.9 | 2.6 | 4.3 | 6.9 | 13.0 | 7.9 | 3.9 | 1.6 | (0.0) | (0.5) | (1.0) | (2.7) | 2.3 | (0.5) | (5.4) | (1.8) | 2.5 | 0.8 | 3.4 | 0 | (3.7) | (4.8) | (5.4) | (13.1) | (0.9) | (4.6) | (5.0) | (4.8) | 0.2 | 0.2 | 0.3 | 0.7 | 1.1 | 3.1 | 4.0 | 10.8 | 15.8 | 4.7 | 2.0 | 2.3 | 1.7 | 1.3 | (2.5) | (3.5) | 0.6 | (1.3) | 0.6 | 1.5 | 0.5 | 1.0 | 2.4 | (38.1) | 2.5 | 2.9 | 3.1 | 2.1 | 1.7 | 0.1 | 0.0 | (2.0) | (0.6) | 0.1 | (1.2) | 0.2 | (7.1) | (6.0) | (6.6) | (3.5) | (2.6) | (4.9) | (4.9) | (1.8) | 0.1 | (1.0) | 2.1 | 8.6 | 10.0 | 8.2 | 7.1 | 5.7 | 5.6 | 4.2 | 3.7 | 3.2 | 3 | 4.2 | 5.4 | 6.7 | 7.1 | 6.4 | 6.0 | 6 | 6.2 | 6.7 | 6.7 | 7.4 | 7.6 | 7.4 | 7 | 6.3 | 5.8 | 5.2 | 4.8 | 4.3 | 3.9 | 3.5 | 3.5 | 3 | 3.1 | 3.1 | 2.8 | 3.4 | 3.2 | 2.5 | 2 | 1.8 | 1.4 | 1.1 | ||
| EPS (Diluted) | 0.44 | 1.01 | 0.63 | 0.91 | 0.06 | 0.23 | 0.26 | -0.03 | -0.33 | 0.19 | 0.37 | 0.38 | 0.25 | 0.18 | 0.04 | 0.24 | 0.11 | 0.20 | 0.29 | 0.43 | 0.34 | 0.26 | 0.13 | 0.06 | -0.04 | 0.03 | 0.14 | 0.06 | 0.10 | 0.17 | 0.32 | 0.19 | 0.10 | 0.04 | -0.00 | -0.01 | -0.02 | -0.07 | 0.06 | -0.01 | -0.14 | -0.05 | 0.06 | 0.02 | 0.09 | -0.00 | -0.10 | -0.13 | -0.14 | -0.34 | -0.02 | -0.12 | -0.12 | -0.12 | 0.00 | 0.01 | 0.01 | 0.02 | 0.03 | 0.07 | 0.10 | 0.26 | 0.38 | 0.11 | 0.05 | 0.06 | 0.04 | 0.03 | -0.06 | -0.08 | 0.01 | -0.03 | 0.01 | 0.04 | 0.01 | 0.02 | 0.06 | -0.91 | 0.06 | 0.07 | 0.07 | 0.05 | 0.04 | 0.00 | 0.00 | -0.05 | -0.01 | 0.00 | -0.03 | 0.00 | -0.17 | -0.14 | -0.16 | -0.08 | -0.06 | -0.11 | -0.12 | -0.04 | 0.00 | -0.02 | 0.05 | 0.20 | 0.23 | 0.19 | 0.16 | 0.13 | 0.13 | 0.10 | 0.09 | 0.07 | 0.07 | 0.10 | 0.12 | 0.15 | 0.16 | 0.15 | 0.14 | 0.14 | 0.15 | 0.16 | 0.16 | 0.17 | 0.18 | 0.17 | 0.17 | 0.15 | 0.14 | 0.12 | 0.11 | 0.10 | 0.09 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.09 | 0.08 | 0.07 | 0.06 | 0.05 | 0.04 | 0.03 | ||
| Balance Sheet | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 404.2 | 402.8 | 362.4 | 338.5 | 296.1 | 277.3 | 267.6 | 251.9 | 239.2 | 242.2 | 227.8 | 203.8 | 192.9 | 190.6 | 182.1 | 187.7 | 191.1 | 182.4 | 178.7 | 159.8 | 127.4 | 161.7 | 203.6 | 196.7 | 82.8 | 84.7 | 81.2 | 71.5 | 66.6 | 70.6 | 68.2 | 53.9 | 42.7 | 44.2 | 48.9 | 51.4 | 52.8 | 56.2 | 55.1 | 54.2 | 59.7 | 63.0 | 68.6 | 65.1 | 59.3 | 55.2 | 53.2 | 50.8 | 50.3 | 56.3 | 61.2 | 60.8 | 71.4 | 84.6 | 84.8 | 82.2 | 78.2 | 71.9 | 66.9 | 69.8 | 56.4 | 49.3 | 46.7 | 46.6 | 41.7 | 40.2 | 35.9 | 30.4 | 25.1 | 22.6 | 25.4 | 33 | 34.1 | 20.0 | 49.5 | 30.2 | 32.9 | 36.2 | 28.4 | 30.3 | 25.8 | 34.0 | 46.1 | 55.4 | 36.7 | 36.3 | 38.3 | 42.5 | 41.6 | 41.7 | 64.2 | 76.1 | 72.4 | 72.1 | 70.1 | 69.0 | 58.1 | 57.5 | 63.9 | 69.3 | 70.3 | 62.9 | 76.0 | 71.3 | 76.9 | 69.1 | 55.2 | 49 | 54.7 | 58.9 | 63.2 | 70.9 | 85.2 | 84.9 | 86.3 | 80.8 | 82.1 | 73.6 | 67.8 | 61.6 | 58.9 | 65.2 | 64.3 | 58.3 | 57.6 | 43.2 | 40.6 | 41.2 | 38.2 | 36.3 | 36.8 | 34.8 | 28.5 | 28.9 | 24.3 | 24.5 | 20.7 | 18.4 | 13.5 | 30.8 | 1.4 | 1.8 | 1.4 | 1.5 | 1.2 | 0.7 |
| Total Assets | 804.9 | 785.8 | 710.2 | 693.5 | 665.0 | 641.1 | 632.8 | 613.2 | 605.1 | 594.9 | 584.1 | 560.7 | 544.3 | 536.9 | 526.9 | 513.4 | 489.3 | 477.2 | 458.8 | 446.4 | 417.6 | 396.2 | 380.1 | 372.7 | 246.7 | 240.7 | 237.9 | 230.6 | 225.0 | 221.1 | 207.7 | 190.8 | 173.6 | 165.7 | 166.1 | 163.6 | 156.6 | 154.1 | 155.0 | 154.1 | 151.9 | 157.5 | 163.3 | 161.8 | 161.3 | 155.5 | 158.7 | 158.3 | 163.1 | 165.6 | 180.9 | 177.3 | 187.8 | 202.6 | 209.8 | 208.8 | 208.4 | 208.1 | 208.0 | 215.1 | 212.6 | 204.9 | 198.4 | 193.2 | 183.4 | 180.6 | 176.1 | 174.6 | 171.8 | 171.9 | 179.0 | 184.6 | 191.6 | 192.5 | 191.2 | 197.4 | 193.9 | 248.1 | 234.1 | 245.0 | 244.4 | 245.8 | 241.7 | 243.6 | 243.9 | 244.9 | 249.2 | 254.1 | 253.4 | 251.5 | 261.0 | 267.9 | 269.9 | 278.4 | 278.4 | 280.6 | 285.5 | 289.6 | 293.2 | 294.4 | 298.9 | 294.1 | 293.6 | 282.4 | 283.2 | 268.9 | 248.4 | 241.1 | 244.4 | 249.6 | 248.5 | 231.5 | 240.7 | 228.8 | 216.8 | 207.3 | 198.9 | 186.4 | 179.1 | 169.6 | 165.3 | 167 | 162.5 | 151 | 145.7 | 126.5 | 120.4 | 118.2 | 121.5 | 114.8 | 112.1 | 106.9 | 102.2 | 97 | 90 | 85.1 | 81.8 | 77.6 | 68.4 | 63.2 | 30.8 | 27.5 | 23.4 | 21.8 | 18.7 | 14.7 |
| Total Debt | 7.1 | 12.8 | 7.4 | 7.7 | 7.0 | 7.3 | 7.3 | 7.5 | 7.9 | 8.2 | 8.3 | 8.8 | 8.3 | 8.5 | 9.0 | 9.5 | 7.9 | 4.8 | 5.1 | 4.0 | 4.3 | 4.6 | 4.4 | 3.6 | 4.0 | 4.4 | 4.4 | 4.1 | 4.4 | 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 | 5.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.2 | 1.4 | 0.4 | 0.5 | 0.7 | 0.8 | 0.9 | 1 | 1.2 | 1.3 | 1.4 | 1.6 | 1.7 | 1.8 | 5 | 5 | 4.3 | 6.1 | 5.7 | 2.2 |
| Stockholders' Equity | 753.9 | 711.6 | 630.1 | 608.6 | 580.3 | 570.1 | 554.6 | 537.2 | 531.8 | 540.9 | 528.5 | 500.8 | 480.4 | 464.1 | 452.6 | 444.9 | 431.9 | 423.6 | 411.4 | 392.6 | 370.2 | 350.8 | 337.3 | 326.3 | 206.7 | 205.6 | 202.3 | 193.9 | 190.2 | 183.7 | 175.5 | 158.5 | 146.0 | 136.1 | 133.3 | 131.8 | 131.0 | 130.8 | 132.5 | 130.3 | 130.1 | 135.0 | 136.6 | 133.6 | 132.0 | 127.8 | 126.6 | 129.9 | 134.1 | 139.2 | 152.5 | 152.8 | 163.0 | 178.4 | 183.2 | 182.3 | 181.6 | 180.9 | 179.5 | 184.3 | 179.5 | 175.0 | 163.1 | 146.4 | 153.5 | 151.8 | 149.6 | 147.4 | 144.5 | 147.2 | 151.1 | 156.0 | 157.3 | 164.4 | 162.6 | 167.8 | 167.6 | 170.2 | 209.2 | 212.4 | 215.5 | 216.8 | 215.8 | 213.3 | 218.8 | 220.6 | 223.1 | 227.3 | 225.8 | 226.7 | 226.3 | 233.1 | 238.9 | 248.0 | 252.2 | 255.4 | 259.4 | 264.8 | 266.4 | 265.6 | 265.8 | 262.9 | 262.4 | 253.3 | 251.2 | 244.5 | 215.9 | 212 | 208 | 209.3 | 207.4 | 206.6 | 215.2 | 208.4 | 197.4 | 189.4 | 182.6 | 170.7 | 164.2 | 156 | 148.3 | 150.1 | 147.6 | 138.4 | 129.5 | 113.5 | 107.3 | 104.3 | 106.2 | 102.4 | 99.3 | 95.6 | 92.1 | 88.5 | 82.5 | 79.1 | 75.2 | 70.1 | 61.8 | 55.2 | 19.1 | 16.4 | 14 | 12.5 | 10.5 | 8.8 |
| Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | (3.9) | 15.7 | 38.5 | 65.2 | 20.1 | 10.1 | 22.6 | 15.6 | 2.6 | 21.5 | 23.8 | 19.0 | 10.1 | 0.9 | 6.6 | 10.8 | 4.6 | 14.7 | 10.1 | 12.3 | 17.8 | 19.6 | 11.6 | 4.7 | (1.0) | 5.7 | 11.3 | 7.4 | (2.1) | 13.3 | 14.3 | 9.3 | (0.8) | (3.1) | 1.3 | 0.6 | (1.3) | 2.1 | 2.4 | (3.2) | (0.8) | (1.5) | 0.7 | 7.2 | 5.1 | 0.7 | 3.7 | 2.3 | (4.5) | (2.0) | 1.5 | (2.5) | (1.7) | 2.9 | 1.4 | 5.4 | 7.5 | 4.8 | 4.6 | 7.2 | 9.9 | 5.9 | 6.4 | 4.1 | 0.5 | 9.9 | 4.3 | 7.2 | 3.4 | (0.4) | 1.3 | 3.8 | 4.3 | 1.6 | 6.6 | 7.8 | (33.8) | 3.3 | 4.1 | 4.5 | 2.4 | 9.0 | 8.5 | 9.0 | 2.8 | 2.0 | 2.9 | 3.7 | 7.3 | (0.7) | 4.0 | 14.5 | 1.7 | 3.9 | 6.5 | 1.5 | 5.9 | 13.1 | 7.5 | 5.7 | 12.8 | 8.5 | 13.7 | 4.4 | 12.3 | (4.9) | 11.8 | (2.4) | 5.6 | 6.7 | 5.8 | 9.4 | 8.9 | 2.3 | 8.9 | 8.1 | 6.8 | 9.1 | 9 | 5.2 | 6.4 | 10.5 | 7.5 | 2.6 | 9.1 | 7 | 6.3 | 7 | 5.7 | 4.6 | 6.5 | 4.5 | 5.2 | 4.7 | 5.8 | 5.1 | 2.3 | 2.7 | 0.7 | 1.6 | 0.4 | 1.6 | 2.4 | |||
| Capital Expenditure | (12.4) | (5.5) | (4.0) | (6.2) | (4.5) | (1.7) | (8.5) | (6.1) | (7.3) | (7.2) | (7.7) | (8.5) | (10.1) | (12.7) | (14.4) | (14.2) | (22.7) | (16.8) | (15.2) | (6.5) | (9.3) | (11.8) | (8.1) | (5.7) | (3.0) | (3.4) | (3.3) | (2.5) | (3.3) | (11.3) | (3.3) | (1.7) | (1.9) | (2.4) | (4.5) | (3.0) | (2.6) | (2.1) | (1.7) | (2.8) | (1.9) | (3.5) | (2.3) | (1.9) | (1.5) | (2.3) | (1.4) | (1.9) | (1.6) | (2.2) | (1.5) | (1.4) | (1.2) | (2.6) | (2.1) | (1.5) | (1.3) | (1.2) | (1.2) | (2.1) | (3.0) | (4.4) | (2.9) | (2.4) | (2.4) | (6.4) | (1.5) | (1.7) | (1.0) | (1.7) | (2.4) | (1.8) | (2.3) | (2.4) | (4.3) | (1.0) | (2.1) | (1.4) | (1.3) | (1.4) | (1.6) | (2.9) | (4.0) | (1.2) | (1.4) | (1.7) | (1.0) | (1.2) | (1.0) | (1.2) | (1.3) | (1.4) | (1.9) | (2.3) | (2.3) | (2.7) | (3.5) | (4.1) | (5.4) | (6.9) | (5.9) | (4.9) | (3.2) | (4.2) | (4.5) | (4.2) | (3.3) | (3) | (4.3) | (9.1) | (11.1) | (10.3) | (7.7) | (7.8) | (4) | (4.4) | (4) | (3.4) | (4.5) | (3.2) | (3.2) | (4.3) | (4.1) | (3.8) | (3.4) | (4.1) | (3.5) | (5.5) | (2.4) | (3.8) | (3.9) | (2.8) | (5.6) | (2.9) | (7.8) | (2) | (2) | (2.5) | (2.2) | (1.9) | (1.7) | (2) | (1.1) | |||
| Free Cash Flow | (16.3) | 10.2 | 34.5 | 59.0 | 15.6 | 8.4 | 14.1 | 9.4 | (4.7) | 14.4 | 16.2 | 10.5 | 0.0 | (11.8) | (7.8) | (3.4) | (18.1) | (2.2) | (5.0) | 5.8 | 8.5 | 7.7 | 3.5 | (1.1) | (4.0) | 2.3 | 8.0 | 4.8 | (5.4) | 2.0 | 11.0 | 7.6 | (2.7) | (5.5) | (3.2) | (2.3) | (4.0) | 0.1 | 0.7 | (5.9) | (2.7) | (5.0) | (1.6) | 5.4 | 3.6 | (1.5) | 2.3 | 0.3 | (6.0) | (4.2) | 0.1 | (3.9) | (2.9) | 0.4 | (0.6) | 3.8 | 6.3 | 3.5 | 3.3 | 5.1 | 6.9 | 1.5 | 3.5 | 1.7 | (2.0) | 3.5 | 2.8 | 5.5 | 2.4 | (2.1) | (1.1) | 2.0 | 2.0 | (0.8) | 2.3 | 6.8 | (35.9) | 1.9 | 2.8 | 3.1 | 0.9 | 6.0 | 4.6 | 7.7 | 1.4 | 0.2 | 1.9 | 2.4 | 6.3 | (1.9) | 2.6 | 13.2 | (0.2) | 1.6 | 4.2 | (1.2) | 2.4 | 9.0 | 2.1 | (1.2) | 6.9 | 3.6 | 10.5 | 0.3 | 7.7 | (9.1) | 8.5 | (5.4) | 1.3 | (2.4) | (5.3) | (0.9) | 1.2 | (5.5) | 4.9 | 3.7 | 2.8 | 5.7 | 4.5 | 2 | 3.2 | 6.2 | 3.4 | (1.2) | 5.7 | 2.9 | 2.8 | 1.5 | 3.3 | 0.8 | 2.6 | 1.7 | (0.4) | 1.8 | (2) | 3.1 | 0.3 | 0.2 | (1.5) | (0.3) | (1.3) | (0.4) | 1.3 | |||