YORW - The York Water Company
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 Q2 | 2002 Q4 | 2002 Q2 | 2001 Q4 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 20.1 | (58.0) | 20.4 | 19.2 | 18.5 | 18.9 | 19.7 | 18.8 | 17.6 | 18.1 | 18.8 | 18.8 | 15.4 | 15.1 | 15.8 | 14.9 | 14.2 | 13.7 | 14.5 | 13.8 | 13.1 | 13.4 | 14.3 | 13.3 | 12.9 | 13.0 | 13.7 | 13.0 | 11.8 | 12.1 | 12.7 | 12.0 | 11.6 | 12.4 | 12.7 | 12.3 | 11.3 | 11.9 | 12.6 | 11.8 | 11.3 | 11.6 | 12.4 | 11.9 | 11.2 | 11.5 | 12.1 | 11.8 | 10.6 | 10.7 | 10.9 | 10.7 | 10.1 | 10.4 | 11.0 | 10.4 | 9.7 | 10.1 | 10.5 | 10.5 | 9.6 | 9.8 | 10.5 | 9.7 | 9.0 | 9.3 | 9.8 | 9.2 | 8.8 | 8.9 | 8.6 | 7.9 | 7.5 | 7.8 | 8.3 | 8.0 | 7.4 | 7.4 | 7.7 | 7.0 | 6.6 | 6.7 | 7.2 | 6.7 | 6.2 | 6.1 | 5.6 | 5.5 | 5.4 | 5.3 | 5.0 | 4.7 | 4.9 | 5.0 | 4.8 | 4.5 | 4.6 | 4.7 | 4.6 | 4.5 |
| Cost of Revenue | 6.0 | 5.4 | 5.4 | 4.8 | 5.2 | 5.0 | 5.0 | 4.9 | 4.8 | 4.7 | 4.5 | 4.1 | 4.1 | 4.0 | 3.7 | 2.9 | 3.5 | 3.1 | 3.0 | 2.9 | 2.8 | 2.8 | 2.7 | 2.6 | 2.7 | 2.7 | 2.6 | 2.6 | 2.4 | 2.5 | 2.3 | 2.6 | 2.4 | 2.2 | 2.4 | 2.3 | 2.0 | 2.0 | 2.1 | 2.0 | 1.9 | 1.9 | 2.1 | 2.1 | 2.0 | 2.0 | 2.1 | 2.0 | 1.9 | 1.9 | 2.0 | 1.8 | 1.7 | 7.2 | 1.9 | 1.9 | 1.8 | 7.3 | 1.9 | 1.8 | 1.7 | 0 | 1.8 | 1.6 | 1.6 | 0 | 1.8 | 1.7 | 1.8 | 0 | 1.8 | 1.7 | 1.6 | 0 | 1.7 | 1.6 | 1.6 | 0 | 1.6 | 1.4 | 1.4 | 0 | 1.4 | 1.3 | 1.2 | 0 | 1.3 | 0 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 14.1 | (63.4) | 15.0 | 14.4 | 13.2 | 13.8 | 14.8 | 13.9 | 12.8 | 13.4 | 14.3 | 14.7 | 11.3 | 11.1 | 12.1 | 12.0 | 10.8 | 10.7 | 11.5 | 10.9 | 10.3 | 10.6 | 11.6 | 10.7 | 10.2 | 10.3 | 11.1 | 10.4 | 9.4 | 9.6 | 10.4 | 9.5 | 9.3 | 10.1 | 10.3 | 10.0 | 9.3 | 9.9 | 10.5 | 9.8 | 9.4 | 9.7 | 10.3 | 9.8 | 9.2 | 9.5 | 10.0 | 9.7 | 8.7 | 8.8 | 8.9 | 8.9 | 8.4 | 3.2 | 9.1 | 8.5 | 7.9 | 2.7 | 8.6 | 8.6 | 8.0 | 9.8 | 8.7 | 8.1 | 7.4 | 9.3 | 7.9 | 7.5 | 7.0 | 8.9 | 6.8 | 6.2 | 5.9 | 7.8 | 6.5 | 6.4 | 5.8 | 7.4 | 6.0 | 5.6 | 5.2 | 6.7 | 5.8 | 5.4 | 5.0 | 6.1 | 4.3 | 5.5 | 3.9 | 5.3 | 5.0 | 4.7 | 4.9 | 5.0 | 4.8 | 4.5 | 4.6 | 4.7 | 4.6 | 4.5 |
| 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 |
| SG&A Expenses | 3.5 | 3.5 | 3.1 | 3.3 | 2.9 | 3.4 | 3.0 | 3.2 | 3.1 | 2.9 | 2.6 | 2.8 | 2.7 | 2.4 | 2.3 | 2.6 | 2.7 | 2.6 | 2.3 | 2.4 | 2.4 | 2.7 | 2.3 | 2.1 | 2.2 | 2.3 | 2.2 | 2.1 | 1.9 | 1.9 | 1.9 | 2.3 | 2.0 | 2.2 | 2.2 | 2.5 | 2.4 | 2.4 | 2.2 | 2.3 | 2.2 | 2.4 | 2.2 | 2.3 | 2.2 | 2.3 | 2.2 | 2.2 | 2.2 | 1.8 | 1.8 | 1.8 | 1.9 | 1.8 | 1.7 | 1.9 | 1.9 | 1.7 | 1.8 | 1.9 | 1.9 | 1.8 | 1.6 | 1.6 | 1.7 | 1.8 | 1.7 | 1.7 | 1.9 | 1.7 | 1.6 | 1.6 | 1.8 | 1.5 | 1.5 | 1.7 | 1.7 | 1.8 | 1.5 | 1.5 | 1.4 | 1.3 | 1.4 | 1.4 | 1.3 | 1.3 | 1.2 | 1.2 | 1.1 | 1.1 | 1.0 | 1.0 | 1.1 | 1.2 | 1.0 | 0.9 | 0.9 | 0.8 | 0.8 | 0.9 |
| Other Expenses | 4.2 | (73.4) | 4.0 | 4.0 | 4.0 | 3.8 | 3.7 | 3.7 | 3.5 | 3.4 | 3.3 | 3.4 | 3.2 | 3.0 | 2.9 | 2.8 | 2.8 | 2.6 | 2.5 | 2.5 | 2.5 | 2.4 | 2.3 | 2.3 | 2.4 | 2.2 | (0.4) | (0.5) | (0.5) | (0.2) | (0.4) | (0.4) | (0.4) | (0.2) | (0.1) | (0.1) | (0.1) | (0.2) | (0.2) | (0.1) | (0.2) | 0.0 | (0.2) | (0.2) | (0.2) | (0.7) | (0.2) | (0.1) | (0.1) | 0.2 | (0.1) | (0.2) | (0.1) | 0 | (0.0) | (0.2) | (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 |
| Operating Expenses | 7.7 | (69.9) | 7.1 | 7.3 | 7.0 | 7.1 | 6.7 | 6.8 | 6.6 | 6.3 | 5.9 | 6.1 | 5.9 | 5.3 | 5.2 | 5.4 | 5.5 | 5.2 | 4.8 | 5.0 | 4.9 | 5.1 | 4.6 | 4.4 | 4.6 | 4.6 | 4.4 | 4.3 | 4.1 | 4.0 | 4.0 | 4.1 | 4.2 | 4.2 | 4.2 | 4.5 | 4.4 | 4.3 | 4.1 | 4.1 | 4.2 | 4.2 | 4.0 | 4.1 | 4.1 | 4.1 | 3.9 | 3.9 | 3.9 | 3.5 | 3.6 | 3.6 | 3.6 | (2.1) | 5.2 | 5.3 | 5.2 | 5.2 | 5.2 | 5.3 | 5.1 | 4.9 | 4.9 | 4.7 | 4.7 | 5.0 | 4.9 | 5.0 | 4.8 | 4.6 | 4.5 | 4.5 | 4.5 | 4.4 | 4.4 | 4.4 | 4.2 | 4.2 | 4.0 | 3.8 | 3.7 | 3.5 | 3.6 | 3.5 | 3.4 | 2.6 | 3.2 | 3.1 | 3.0 | 2.9 | 2.8 | 2.8 | 2.9 | 3.0 | 2.8 | 2.6 | 2.6 | 2.2 | 2.5 | 2.6 |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | 6.4 | 6.4 | 7.9 | 7.1 | 6.3 | 6.7 | 8.1 | 7.1 | 6.2 | 7.2 | 8.4 | 8.5 | 5.4 | 5.8 | 6.9 | 6.6 | 5.3 | 5.5 | 6.7 | 5.9 | 5.4 | 5.5 | 7.0 | 6.3 | 5.6 | 5.7 | 6.7 | 6.1 | 5.3 | 5.6 | 6.4 | 5.3 | 5.1 | 5.9 | 6.1 | 5.5 | 4.9 | 5.6 | 6.4 | 5.7 | 5.2 | 5.5 | 6.4 | 5.7 | 5.1 | 5.4 | 6.1 | 5.8 | 4.8 | 5.3 | 5.4 | 5.3 | 4.8 | 5.3 | 5.8 | 5.1 | 4.4 | 4.8 | 5.3 | 5.2 | 4.6 | 4.8 | 5.6 | 5.0 | 4.3 | 4.4 | 4.8 | 4.2 | 4.0 | 4.3 | 4.0 | 3.4 | 3.0 | 3.5 | 3.9 | 3.6 | 3.2 | 3.1 | 3.7 | 3.2 | 2.9 | 3.1 | 3.6 | 3.2 | 2.8 | 3.5 | 2.4 | 2.4 | 2.4 | 2.4 | 2.2 | 1.9 | 2.0 | 2.1 | 2.0 | 1.9 | 2.0 | 2.5 | 2.1 | 1.9 |
| Interest Expense | 2.7 | (7.5) | 2.6 | 2.5 | 2.4 | 2.4 | 2.2 | 2.2 | 2.1 | 2.0 | 1.9 | 1.7 | 1.5 | 1.4 | 1.2 | 1.2 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 0 | 1.4 | 0 | 0 | 0 | 0 | 1.0 | 0 | 1.1 | 0 | 0 | 0 | 0.9 | 0 | 0.9 | 0 | 0 | 0 | 0 | 0.7 | 0.7 | 0 | 0 | 0.7 | 0 | 0 | 0 | 0.7 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 10.3 | 1.0 | 11.8 | 10.7 | 10.0 | 10.7 | 11.8 | 11.0 | 10.1 | 11.2 | 12.2 | 11.9 | 8.5 | 9.2 | 9.4 | 8.9 | 7.4 | 7.6 | 8.9 | 8.1 | 7.4 | 6.9 | 8.8 | 8.0 | 7.8 | 6.8 | 8.3 | 7.6 | 6.7 | 7.1 | 7.9 | 6.6 | 6.7 | 7.6 | 7.8 | 7.2 | 6.5 | 7.2 | 8.0 | 7.2 | 6.8 | 7.1 | 7.9 | 7.2 | 6.7 | 6.9 | 7.6 | 7.3 | 6.2 | 6.8 | 6.8 | 6.6 | 6.1 | 6.4 | 7.1 | 6.2 | 5.7 | 5.8 | 6.2 | 6.3 | 5.8 | 5.9 | 6.7 | 6.1 | 5.4 | 5.5 | 5.8 | 5.4 | 5.0 | 5.2 | 5.0 | 4.3 | 3.9 | 4.3 | 4.8 | 4.4 | 4.0 | 3.9 | 4.3 | 3.8 | 3.5 | 3.8 | 4.2 | 3.8 | 3.4 | 4.0 | 2.9 | 2.9 | 2.8 | 2.8 | 2.7 | 2.3 | 2.4 | 2.5 | 2.4 | 2.4 | 2.4 | 2.9 | 2.5 | 2.3 |
| EBIT | 6.7 | (2.6) | 8.2 | 7.2 | 6.4 | 7.4 | 8.5 | 7.7 | 7.1 | 8.2 | 9.3 | 8.9 | 5.7 | 6.6 | 6.8 | 6.4 | 4.9 | 5.3 | 6.7 | 5.9 | 5.2 | 4.9 | 6.8 | 5.9 | 5.8 | 4.9 | 6.4 | 5.7 | 4.8 | 5.5 | 6.1 | 5.0 | 4.8 | 6.0 | 6.1 | 5.5 | 4.9 | 5.5 | 6.3 | 5.6 | 5.1 | 5.6 | 6.2 | 5.6 | 5.0 | 4.8 | 6.2 | 5.8 | 4.7 | 5.5 | 5.3 | 5.1 | 4.7 | 5.1 | 5.8 | 4.9 | 4.4 | 4.6 | 5.0 | 5.1 | 4.6 | 4.7 | 5.5 | 5.0 | 4.2 | 4.3 | 4.7 | 4.3 | 3.7 | 4.3 | 4.0 | 3.4 | 3.0 | 3.5 | 3.9 | 3.6 | 3.2 | 3.1 | 3.7 | 3.2 | 2.9 | 3.1 | 3.6 | 3.2 | 2.8 | 3.5 | 2.4 | 2.4 | 2.4 | 2.4 | 2.2 | 1.9 | 2.0 | 2.1 | 2.0 | 1.9 | 2.0 | 2.5 | 2.1 | 1.9 |
| Income Before Tax | 4.0 | 4.8 | 5.6 | 4.7 | 4.1 | 5.0 | 6.2 | 5.5 | 4.9 | 6.2 | 7.4 | 7.2 | 4.2 | 5.2 | 5.6 | 5.2 | 3.6 | 4.0 | 5.4 | 4.6 | 4.0 | 3.7 | 5.6 | 4.8 | 4.6 | 3.7 | 5.1 | 4.4 | 3.5 | 4.1 | 4.7 | 3.6 | 3.5 | 4.6 | 5.0 | 4.3 | 3.5 | 4.2 | 4.9 | 4.3 | 3.8 | 4.3 | 4.9 | 4.3 | 3.8 | 3.5 | 5.0 | 4.5 | 3.4 | 4.2 | 4.0 | 3.8 | 3.4 | 3.8 | 4.5 | 3.6 | 3.1 | 3.3 | 3.7 | 3.7 | 3.3 | 3.4 | 4.3 | 3.8 | 3.0 | 3.1 | 3.4 | 3.1 | 2.5 | 3.1 | 2.7 | 2.3 | 1.9 | 2.6 | 2.9 | 2.6 | 2.1 | 2.4 | 2.7 | 2.2 | 2.0 | 2.2 | 2.8 | 2.3 | 1.9 | 2.3 | 2.0 | 1.6 | 2.5 | 1.8 | 1.6 | 1.3 | 1.5 | 1.6 | 1.3 | 1.2 | 1.3 | 1.8 | 1.4 | 1.3 |
| Income Tax Expense | (0.8) | (0.3) | (0.6) | (0.4) | 0.5 | (0.1) | 0.4 | 0.5 | 0.6 | 0.2 | (0.2) | 0.7 | 0.5 | 0.2 | (0.1) | 0.2 | (0.2) | 0.0 | 0.6 | 0.2 | 0.3 | (0.1) | 0.9 | 0.6 | 0.6 | 0.3 | 0.6 | 0.7 | 0.7 | 0.4 | 0.9 | 0.3 | 0.9 | 1.1 | 1.1 | 1.4 | 1.0 | 1.2 | 1.4 | 1.5 | 1.3 | 0.8 | 1.4 | 1.4 | 1.2 | (0.0) | 1.9 | 1.7 | 1.3 | 1.6 | 1.5 | 1.5 | 1.3 | 1.4 | 1.7 | 1.4 | 1.1 | 1.2 | 1.4 | 1.3 | 1.2 | 1.3 | 1.6 | 1.4 | 1.2 | 1.1 | 1.3 | 1.2 | 1.0 | 1.2 | 1.0 | 0.8 | 0.6 | 0.9 | 1.1 | 0.9 | 0.7 | 0.8 | 1.0 | 0.8 | 0.7 | 0.8 | 1.1 | 0.9 | 0.7 | 0.8 | 0.7 | 0.6 | 0.9 | 0.7 | 0.5 | 0.4 | 0.5 | 0.6 | 0.5 | 0.4 | 0.4 | 0.7 | 0.5 | 0.5 |
| Net Income | 4.8 | 5.2 | 6.2 | 5.1 | 3.6 | 5.1 | 5.9 | 5.0 | 4.3 | 6.0 | 7.6 | 6.5 | 3.7 | 5.0 | 5.7 | 5.0 | 3.9 | 4.0 | 4.8 | 4.5 | 3.7 | 3.7 | 4.7 | 4.2 | 4.0 | 3.4 | 4.5 | 3.7 | 2.8 | 3.7 | 3.8 | 3.3 | 2.6 | 3.5 | 3.9 | 2.9 | 2.6 | 2.9 | 3.6 | 2.8 | 2.5 | 3.5 | 3.5 | 2.9 | 2.5 | 3.6 | 3.1 | 2.8 | 2.1 | 2.6 | 2.5 | 2.3 | 2.1 | 2.4 | 2.8 | 2.2 | 1.9 | 2.1 | 2.4 | 2.5 | 2.1 | 2.1 | 2.7 | 2.3 | 1.8 | 2.0 | 2.1 | 1.9 | 1.5 | 2.0 | 1.7 | 1.5 | 1.2 | 1.7 | 1.8 | 1.7 | 1.3 | 1.6 | 1.7 | 1.5 | 1.3 | 1.4 | 1.7 | 1.5 | 1.2 | 1.4 | 1.2 | 1.0 | 1.6 | 1.1 | 1.0 | 0.9 | 0.9 | 1.0 | 0.9 | 0.8 | 0.9 | 1.1 | 0.9 | 0.8 |
| Per Share Data | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | 0.33 | 0.36 | 0.43 | 0.35 | 0.25 | 0.36 | 0.41 | 0.35 | 0.30 | 0.42 | 0.53 | 0.46 | 0.26 | 0.35 | 0.40 | 0.36 | 0.29 | 0.31 | 0.36 | 0.35 | 0.28 | 0.28 | 0.36 | 0.32 | 0.31 | 0.26 | 0.35 | 0.28 | 0.22 | 0.28 | 0.29 | 0.26 | 0.20 | 0.27 | 0.31 | 0.23 | 0.20 | 0.23 | 0.27 | 0.23 | 0.19 | 0.27 | 0.28 | 0.22 | 0.20 | 0.28 | 0.23 | 0.22 | 0.16 | 0.20 | 0.19 | 0.18 | 0.17 | 0.19 | 0.22 | 0.17 | 0.15 | 0.17 | 0.19 | 0.19 | 0.17 | 0.16 | 0.21 | 0.18 | 0.15 | 0.16 | 0.18 | 0.17 | 0.13 | 0.17 | 0.15 | 0.13 | 0.11 | 0.15 | 0.15 | 0.15 | 0.12 | 0.15 | 0.17 | 0.09 | 0.08 | 0.13 | 0.11 | 0.14 | 0.12 | 0.14 | 0.12 | 0.11 | 0.17 | 0.12 | 0.11 | 0.09 | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.13 | 0.10 | 0.09 |
| EPS (Diluted) | 0.33 | 0.36 | 0.43 | 0.35 | 0.25 | 0.36 | 0.41 | 0.35 | 0.30 | 0.42 | 0.53 | 0.46 | 0.26 | 0.35 | 0.40 | 0.36 | 0.29 | 0.31 | 0.36 | 0.35 | 0.28 | 0.28 | 0.36 | 0.32 | 0.31 | 0.26 | 0.35 | 0.28 | 0.22 | 0.28 | 0.29 | 0.26 | 0.20 | 0.27 | 0.31 | 0.23 | 0.20 | 0.23 | 0.27 | 0.23 | 0.19 | 0.27 | 0.28 | 0.22 | 0.20 | 0.28 | 0.23 | 0.22 | 0.16 | 0.20 | 0.19 | 0.18 | 0.17 | 0.19 | 0.22 | 0.17 | 0.15 | 0.17 | 0.19 | 0.19 | 0.17 | 0.16 | 0.21 | 0.18 | 0.15 | 0.16 | 0.18 | 0.17 | 0.13 | 0.17 | 0.15 | 0.13 | 0.11 | 0.15 | 0.15 | 0.15 | 0.12 | 0.15 | 0.17 | 0.09 | 0.08 | 0.13 | 0.11 | 0.14 | 0.12 | 0.14 | 0.12 | 0.11 | 0.17 | 0.12 | 0.11 | 0.09 | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.13 | 0.10 | 0.09 |
| Shares Outstanding | 14.4 | 14.4 | 14.4 | 14.4 | 14.4 | 14.4 | 14.4 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | 14.2 | 13.1 | 13.1 | 13.1 | 13.1 | 13.1 | 13.1 | 13.0 | 13.0 | 13.0 | 13.0 | 13.0 | 13.0 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.8 | 12.8 | 12.9 | 12.9 | 12.9 | 12.8 | 12.8 | 12.8 | 12.8 | 12.9 | 12.8 | 12.8 | 12.8 | 12.9 | 13.0 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.8 | 12.8 | 12.8 | 12.7 | 12.7 | 12.7 | 12.7 | 12.6 | 12.6 | 12.6 | 12.5 | 11.5 | 11.4 | 11.4 | 11.3 | 11.3 | 11.7 | 11.0 | 11.0 | 11.7 | 11.1 | 11.1 | 10.9 | 10.2 | 10.5 | 10.4 | 10.4 | 10.4 | 10.6 | 10.2 | 10.3 | 10.3 | 9.8 | 9.5 | 9.5 | 9.8 | 9.4 | 9.2 | 9.2 | 9.2 | 9.3 | 9.1 | 9.0 | 9.0 | 8.9 |
| Metric | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q2 | 2009 Q1 | 2007 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 2.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 10.9 | 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 | 0.4 | 4.2 | 6.2 | 5.0 | 3.2 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.4 | 0.3 | 0.8 | 0.7 | 0 | 0 | 0.1 | 0 | 0.5 | 0.7 |
| 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 | 0 | 0 |
| Net Receivables | 12.9 | 13.5 | 12.3 | 11.8 | 10.4 | 11.4 | 11.2 | 11.4 | 10.7 | 11.7 | 11.2 | 10.3 | 9.8 | 10.9 | 9.4 | 9.2 | 8.4 | 8.3 | 7.0 | 8.0 | 7.5 | 8.8 | 8.0 | 7.7 | 7.6 | 7.2 | 7.4 | 6.9 | 6.3 | 7.2 | 7.1 | 7.2 | 6.5 | 7.0 | 6.8 | 6.7 | 6.7 | 7.0 | 6.8 | 6.3 | 6.5 | 5.9 | 5.4 | 5.4 | 6.1 | 5.9 | 5.5 | 3.2 | 3.0 | 3.2 | 2.9 | 2.7 | 2.8 | 3.0 | 3.3 | 2.8 | 2.5 | 2.9 | 2.7 | 2.7 | 2.7 | 2.8 | 2.6 | 2.7 | 2.4 | 2.5 | 2.8 | 2.7 | 3.2 | 3.1 | 2.7 | 2.6 | 2.5 | 2.7 |
| Inventory | 3.2 | 3.4 | 3.1 | 3.4 | 3.3 | 3.4 | 3.8 | 3.6 | 3.5 | 3.1 | 3.2 | 3.5 | 3.2 | 2.3 | 2.3 | 2.3 | 2.1 | 1.9 | 1.4 | 1.0 | 1.0 | 1.0 | 1.2 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.9 | 0.7 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Other Current Assets | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.7 | 0.7 | 0.6 | 0.2 | 0.8 | 0.7 | 1.1 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.5 | 0.3 | 0.3 | 0.4 | 0.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.1 | 0.3 |
| Total Current Assets | 18.5 | 18.4 | 17.7 | 17.2 | 15.7 | 16.5 | 16.8 | 16.5 | 18.9 | 15.6 | 16.1 | 15.4 | 14.9 | 14.2 | 13.3 | 15.6 | 12.0 | 11.3 | 10.2 | 10.9 | 10.4 | 16.3 | 21.8 | 10.2 | 9.9 | 9.4 | 9.9 | 9.3 | 8.7 | 9.0 | 9.0 | 9.0 | 8.4 | 8.6 | 8.6 | 8.4 | 9.0 | 12.6 | 14.8 | 13.0 | 11.6 | 7.2 | 7.2 | 7.1 | 8.0 | 7.3 | 7.1 | 4.6 | 4.1 | 4.1 | 3.9 | 3.6 | 3.7 | 3.9 | 4.6 | 3.8 | 3.3 | 3.6 | 3.5 | 3.6 | 3.3 | 3.5 | 3.3 | 3.5 | 3.4 | 3.4 | 4.2 | 4 | 3.7 | 3.7 | 3.4 | 3.2 | 3.4 | 4 |
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 577.2 | 569.9 | 560.9 | 550.2 | 541.4 | 532.5 | 523.2 | 513.6 | 504.0 | 495.3 | 475.3 | 461.0 | 444.0 | 431.9 | 418.6 | 402.6 | 390.6 | 383.6 | 368.3 | 359.9 | 351.3 | 344.4 | 331.2 | 322.5 | 317.7 | 314.0 | 312.0 | 305.7 | 301.8 | 299.9 | 297.0 | 293.9 | 291.2 | 289.5 | 288.4 | 284.1 | 276.1 | 271.7 | 266.2 | 264.4 | 262.6 | 224.0 | 222.3 | 222.0 | 218.8 | 216.1 | 185.1 | 130.9 | 122.5 | 116.5 | 108.9 | 107.3 | 106.7 | 105.8 | 101.0 | 100.1 | 98.4 | 97.0 | 95.4 | 93.6 | 92.9 | 0.5 | 0.8 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 |
| 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 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0.3 | 0 | 0.3 | 0.3 | 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 |
| Other Non-Current Assets | 94.2 | 92.5 | 88.3 | 86.3 | 84.4 | 84.2 | 81.5 | 80.2 | 79.4 | 77.1 | 70.4 | 67.2 | 65.6 | 64.5 | 61.8 | 68.8 | 66.3 | 64.0 | 52.3 | 50.2 | 47.7 | 46.3 | 45.4 | 43.4 | 41.8 | 40.2 | (0.1) | (0.9) | (1.0) | 36.3 | (2.8) | (2.3) | (1.6) | 33.9 | (21.0) | (20.0) | (19.0) | 36.2 | (15.7) | (14.8) | (13.8) | (2.0) | (3.0) | 16.0 | (0.2) | 1.5 | (2.3) | 7.1 | 6.9 | 6.9 | 8.0 | 7.9 | 8.0 | 8.0 | 9.5 | 8.9 | 13.6 | 15.8 | 13.4 | 13.3 | 13.2 | 92.5 | 90.8 | 89.5 | 88.1 | 87.6 | 86.7 | 86.1 | 85.2 | 84.9 | 84.1 | 83.4 | 83.1 | 82.6 |
| Total Non-Current Assets | 671.3 | 662.4 | 649.4 | 636.6 | 626.0 | 617.0 | 604.7 | 593.8 | 583.3 | 572.6 | 545.6 | 528.2 | 509.6 | 496.4 | 480.3 | 471.4 | 456.9 | 447.6 | 420.6 | 410.1 | 399.0 | 390.7 | 376.6 | 365.9 | 359.5 | 354.1 | 351.0 | 342.5 | 338.1 | 336.1 | 331.3 | 327.8 | 324.7 | 323.4 | 326.2 | 320.9 | 312.7 | 307.9 | 303.3 | 301.0 | 299.7 | 245.0 | 242.0 | 241.7 | 239.7 | 238.1 | 199.3 | 138.1 | 129.5 | 123.4 | 116.9 | 115.1 | 114.7 | 113.8 | 110.5 | 109.0 | 111.9 | 112.8 | 108.8 | 106.9 | 106.0 | 105.1 | 103.3 | 101.4 | 99.8 | 99.1 | 97.6 | 96.9 | 95.7 | 95.2 | 94.3 | 93.5 | 93.1 | 92.7 |
| Total Assets | 689.8 | 680.9 | 667.1 | 653.7 | 641.8 | 633.5 | 621.4 | 610.4 | 602.3 | 588.2 | 561.8 | 543.5 | 524.5 | 510.6 | 493.7 | 487.0 | 468.9 | 458.9 | 430.7 | 421.0 | 409.4 | 407.0 | 398.4 | 376.1 | 369.4 | 363.5 | 360.9 | 351.9 | 346.7 | 345.1 | 340.4 | 336.8 | 333.1 | 332.0 | 334.8 | 329.3 | 321.7 | 320.5 | 318.1 | 314.0 | 311.2 | 252.2 | 249.2 | 248.8 | 247.7 | 245.4 | 206.4 | 142.8 | 133.5 | 127.5 | 120.8 | 118.7 | 118.4 | 117.7 | 115.2 | 112.7 | 115.2 | 116.4 | 112.3 | 110.5 | 109.3 | 108.6 | 106.6 | 104.9 | 103.2 | 102.5 | 101.8 | 100.9 | 99.4 | 98.9 | 97.7 | 96.7 | 96.5 | 96.7 |
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 7.5 | 8.4 | 7.5 | 8.5 | 10.0 | 9.5 | 11.5 | 13.0 | 11.8 | 10.9 | 12.3 | 14.4 | 10.9 | 10.8 | 12.1 | 9.1 | 7.6 | 6.7 | 7.5 | 8.4 | 6.6 | 6.5 | 6.8 | 4.0 | 3.9 | 3.5 | 4.8 | 4.2 | 2.7 | 3.0 | 4.1 | 3.4 | 3.2 | 3.1 | 4.0 | 5.1 | 3.4 | 3.7 | 1.6 | 1.6 | 1.9 | 1.8 | 1.1 | 0.9 | 2.3 | 2.4 | 3.3 | 3.0 | 2.9 | 1.7 | 0.8 | 0.5 | 0.7 | 0.9 | 0.4 | 0.7 | 0.8 | 1.2 | 0.5 | 0.4 | 0.5 | 0.6 | 0.4 | 0.5 | 0.3 | 0.3 | 0.2 | 0.5 | 0.3 | 0.6 | 0.2 | 0.3 | 0.2 | 0.4 |
| Short-Term Debt | 10.3 | 10.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.5 | 7.5 | 7.5 | 7.5 | 0 | 0 | 0 | 0 | 0 | 6.5 | 6.5 | 6.5 | 6.5 | 0.0 | 0.0 | 1.0 | 12.0 | 11.0 | 12.0 | 1.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 3.0 | 9.3 | 9.3 | 14.3 | 2.7 | 6.3 | 14.4 | 12.5 | 9.9 | 3.3 | 2.7 | 2.8 | 2.9 | 3.1 | 4.4 | 3.1 | 2.7 | 2.1 | 1.5 | 0.8 | 1.4 | 1 | 0.5 | 0 | 0 | 0.5 | 0.5 | 0.7 | 0.8 | 0.3 | 0 | 0.6 | 1.2 |
| 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 | 0.5 | 37.0 | 0.1 | 0 | 0.9 | 54.2 | 0.2 | 0.2 | 0 | 50.3 | 0 | 0 | 0 | 0.4 | 1.2 | 0.5 | 0 | 0 | 0 | 0 | (10.0) | (7.5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.8) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 2.8 | 2.8 | 5.6 | 2.6 | 2.5 | 2.7 | 2.6 | 2.4 | 2.2 | 3.4 | 2.2 | 2.1 | 2.0 | 2.1 | 2.2 | 2.1 | 2.1 | 2.2 | 2.1 | 2.0 | 2.0 | 1.9 | 1.6 | 1.7 | 1.6 | 1.9 | 4.6 | 4.9 | 6.0 | 5.4 | 3.8 | 3.3 | 3.5 | 3.3 | 3.7 | 3.3 | 3.5 | 0 | 3.3 | 1.7 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | 1.7 | 1.8 | 2 | 2.1 | 1.8 | 1.8 | 1.8 | 1.8 | 1.9 | 2.1 | 2.1 | 1.9 |
| Total Current Liabilities | 25.6 | 27.6 | 15.3 | 17.2 | 17.4 | 18.3 | 19.0 | 21.2 | 19.3 | 18.1 | 19.1 | 21.3 | 17.4 | 17.0 | 25.8 | 22.6 | 21.1 | 20.1 | 13.2 | 13.9 | 12.4 | 12.0 | 11.9 | 16.2 | 15.7 | 15.2 | 16.9 | 10.2 | 10.4 | 10.8 | 21.1 | 18.9 | 20.8 | 9.1 | 10.1 | 9.8 | 8.1 | 8.2 | 6.2 | 6.0 | 6.5 | 9.1 | 15.7 | 14.6 | 20.3 | 9.2 | 13.2 | 19.6 | 17.9 | 14.0 | 6.1 | 5.1 | 5.5 | 5.6 | 5.0 | 6.8 | 5.8 | 5.8 | 4.2 | 3.5 | 3.2 | 3.7 | 3.1 | 2.8 | 2.3 | 2.4 | 2.5 | 2.8 | 2.8 | 3.2 | 2.4 | 2.4 | 2.9 | 3.5 |
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 227.1 | 221.9 | 227.0 | 218.1 | 211.6 | 205.6 | 198.4 | 191.1 | 189.6 | 180.0 | 167.8 | 157.8 | 149.6 | 139.5 | 116.8 | 109.6 | 144.0 | 138.9 | 132.2 | 127.0 | 122.1 | 123.6 | 116.8 | 96.6 | 94.9 | 94.5 | 94.2 | 96.1 | 94.1 | 93.3 | 79.3 | 81.0 | 78.0 | 90.1 | 88.9 | 88.2 | 84.6 | 84.6 | 84.6 | 87.7 | 87.5 | 0 | 0 | 73.2 | 0 | 0 | 0 | 35.6 | 29.9 | 29.9 | 32.6 | 32.6 | 32.7 | 32.7 | 32.7 | 32.7 | 32.7 | 32.7 | 32.7 | 32.7 | 32.8 | 32.8 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 |
| Deferred Tax Liabilities | 68.7 | 67.3 | 65.9 | 63.7 | 61.7 | 61.2 | 59.0 | 57.5 | 56.3 | 55.2 | 53.6 | 51.0 | 49.2 | 47.9 | 46.3 | 53.2 | 51.1 | 49.6 | 46.9 | 45.8 | 44.3 | 43.5 | 42.2 | 41.4 | 40.6 | 40.4 | 39.1 | 37.7 | 37.2 | 37.0 | 37.1 | 36.1 | 35.1 | 34.8 | 58.8 | 56.8 | 55.5 | 54.2 | 52.8 | 51.4 | 50.8 | 22.9 | 22.7 | 22.5 | 21.1 | 20.4 | 16.5 | 11.9 | 11.2 | 10.6 | 11.1 | 10.7 | 10.5 | 10.1 | 10.9 | 9.9 | 13.4 | 15.1 | 13.0 | 12.7 | 12.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 101.8 | 101.4 | 97.8 | 98.3 | 97.5 | 96.7 | 95.4 | 94.6 | 95.0 | 94.8 | 85.4 | 85.1 | 84.9 | 84.2 | 84.9 | 85.6 | 85.1 | 84.9 | 76.4 | 75.7 | 74.8 | 74.3 | 75.8 | 73.7 | 72.8 | 71.4 | 68.5 | 68.6 | 68.7 | 71.0 | 70.1 | 72.0 | 70.4 | 70.1 | 44.8 | 45.1 | 45.3 | 45.6 | 44.8 | 108.3 | 106.9 | 151.7 | 144.0 | 41.1 | 154.4 | 163.4 | 0 | (47.5) | (41.1) | (40.5) | (43.8) | (43.4) | (43.1) | (42.8) | (43.6) | (42.6) | (46.1) | (47.8) | (45.8) | (45.5) | (45.1) | 41.3 | 40.3 | 39.2 | 38.3 | 37.7 | 37.2 | 36.5 | 35.2 | 34.5 | 34.3 | 33.8 | 33.3 | 33.2 |
| Total Non-Current Liabilities | 421.9 | 412.9 | 413.7 | 401.9 | 392.2 | 384.0 | 373.7 | 363.7 | 360.0 | 348.9 | 324.9 | 309.7 | 298.7 | 286.4 | 263.3 | 263.2 | 293.4 | 286.1 | 266.9 | 259.4 | 252.0 | 251.7 | 245.1 | 221.3 | 217.5 | 214.2 | 212.2 | 212.5 | 209.2 | 208.1 | 194.9 | 195.7 | 191.8 | 203.5 | 207.1 | 204.2 | 199.3 | 198.2 | 198.3 | 196.0 | 194.4 | 154.1 | 145.7 | 147.3 | 156.3 | 165.9 | 126.2 | 82.9 | 75.7 | 74.5 | 77 | 76.2 | 75.7 | 75.2 | 74.6 | 73 | 76.8 | 69.4 | 76 | 75.5 | 75.1 | 74.1 | 72.3 | 71.2 | 70.3 | 69.7 | 69.2 | 68.5 | 67.2 | 66.5 | 66.3 | 65.8 | 65.3 | 65.2 |
| Total Liabilities | 447.5 | 440.5 | 429.0 | 419.2 | 409.6 | 402.3 | 392.7 | 385.0 | 379.4 | 367.0 | 344.0 | 331.0 | 316.1 | 303.4 | 289.1 | 285.8 | 314.5 | 306.2 | 280.1 | 273.3 | 264.4 | 263.7 | 257.0 | 237.6 | 233.1 | 229.3 | 229.1 | 222.7 | 219.6 | 218.9 | 216.1 | 214.6 | 212.7 | 212.6 | 217.2 | 214.0 | 207.4 | 206.4 | 204.5 | 202.1 | 200.9 | 163.2 | 161.4 | 161.9 | 176.6 | 175.1 | 139.4 | 102.5 | 93.6 | 88.5 | 83.1 | 81.3 | 81.2 | 80.8 | 79.6 | 79.8 | 82.6 | 83.9 | 80.1 | 79.0 | 78.2 | 77.8 | 75.4 | 74 | 72.6 | 72.1 | 71.7 | 71.3 | 70 | 69.7 | 68.7 | 68.2 | 68.2 | 68.7 |
| Stockholders' Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | 140.4 | 140.0 | 139.5 | 139.1 | 138.6 | 138.1 | 137.6 | 137.1 | 136.6 | 136.2 | 135.7 | 135.2 | 134.7 | 134.2 | 133.7 | 133.2 | 88.7 | 88.2 | 87.7 | 87.1 | 86.4 | 85.9 | 85.4 | 84.9 | 84.4 | 84.0 | 82.6 | 82.2 | 81.7 | 81.3 | 80.8 | 80.4 | 79.8 | 79.2 | 78.8 | 78.3 | 79.0 | 78.5 | 79.0 | 78.9 | 78.0 | 74.7 | 74.2 | 0 | 58.7 | 58.3 | 56.3 | 33.7 | 33.5 | 33.2 | 32.8 | 32.6 | 32.3 | 32.1 | 31.3 | 29.3 | 29.1 | 28.9 | 28.7 | 28.5 | 28.3 | 28.1 | 27.9 | 27.7 | 27.5 | 27.3 | 27.1 | 26.9 | 26.7 | 26.5 | 26.2 | 26.1 | 7.3 | 7.3 |
| Retained Earnings | 101.9 | 100.4 | 98.5 | 95.5 | 93.6 | 93.1 | 91.1 | 88.3 | 86.3 | 85.0 | 82.0 | 77.3 | 73.7 | 73.0 | 70.8 | 67.9 | 65.7 | 64.4 | 62.9 | 60.6 | 58.6 | 57.3 | 56.1 | 53.7 | 51.9 | 50.2 | 49.2 | 46.9 | 45.5 | 44.9 | 43.5 | 41.8 | 40.7 | 40.2 | 38.8 | 36.9 | 36.1 | 35.5 | 34.7 | 33.1 | 32.2 | 14.3 | 13.6 | 13.4 | 12.4 | 12.0 | 10.7 | 6.6 | 6.5 | 5.8 | 5.0 | 4.8 | 4.9 | 4.9 | 4.3 | 4.4 | 4.3 | 4.2 | 4.1 | 3.7 | 3.5 | 3.4 | 3.3 | 3.1 | 3.1 | 3.1 | 3.1 | 2.8 | 2.7 | 2.7 | 2.8 | 2.5 | 2.3 | 2.2 |
| Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (80.1) | (78.9) | (78.1) | (76.6) | (75.3) | (73.7) | (73.2) | (71.9) | (70.5) | (68.8) | (68.3) | (66.9) | (65.7) | (40.8) | (39.7) | (38.5) | (39.7) | (38.9) | (0.0) | (23.6) | (23.2) | (22.6) | (21.7) | (21.4) | (21.0) | (21.1) | (19.1) | (19.0) | (18.8) | (18.4) | (18.3) | (17.9) | (17.6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 242.3 | 240.3 | 238.0 | 234.6 | 232.1 | 231.2 | 228.7 | 225.4 | 222.9 | 221.2 | 217.7 | 212.5 | 208.4 | 207.2 | 204.6 | 201.2 | 154.4 | 152.6 | 150.7 | 147.7 | 145.0 | 143.3 | 141.4 | 138.6 | 136.3 | 134.2 | 131.8 | 129.1 | 127.2 | 126.2 | 124.3 | 122.2 | 120.4 | 119.4 | 117.6 | 115.2 | 114.3 | 114.1 | 113.6 | 112.0 | 110.3 | 89.0 | 87.8 | 86.9 | 71.1 | 70.3 | 67.0 | 40.3 | 39.9 | 39.1 | 37.8 | 37.3 | 37.2 | 37.0 | 35.5 | 33.0 | 32.7 | 32.4 | 32.1 | 31.5 | 31.1 | 30.8 | 31.2 | 30.8 | 30.6 | 30.4 | 30.2 | 29.7 | 29.4 | 29.2 | 29 | 28.5 | 28.3 | 28 |
| Total Liabilities & Equity | 689.8 | 680.9 | 667.1 | 653.7 | 641.8 | 633.5 | 621.4 | 610.4 | 602.3 | 588.2 | 561.8 | 543.5 | 524.5 | 510.6 | 493.7 | 487.0 | 468.9 | 458.9 | 430.7 | 421.0 | 409.4 | 407.0 | 398.4 | 376.1 | 369.4 | 363.5 | 360.9 | 351.9 | 346.7 | 345.1 | 340.4 | 336.8 | 333.1 | 332.0 | 334.8 | 329.3 | 321.7 | 320.5 | 318.1 | 314.0 | 311.2 | 252.2 | 249.2 | 248.8 | 247.7 | 245.4 | 206.4 | 142.8 | 133.5 | 127.5 | 120.8 | 118.7 | 118.4 | 117.7 | 115.2 | 112.7 | 115.2 | 116.4 | 112.3 | 110.5 | 109.3 | 108.6 | 106.6 | 104.8 | 103.2 | 102.5 | 101.9 | 101 | 99.4 | 98.9 | 97.7 | 96.7 | 96.5 | 96.7 |
| Debt Metrics | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 237.4 | 232.2 | 227.3 | 218.4 | 211.6 | 205.6 | 198.4 | 191.1 | 189.6 | 180.0 | 167.8 | 157.8 | 149.6 | 139.5 | 124.3 | 117.1 | 151.5 | 146.4 | 132.2 | 127.0 | 122.1 | 123.6 | 116.8 | 103.1 | 101.4 | 101.0 | 100.7 | 96.1 | 94.1 | 94.4 | 91.3 | 92.0 | 90.0 | 91.1 | 90.0 | 88.2 | 84.7 | 84.7 | 84.6 | 84.6 | 84.6 | 82.0 | 80.8 | 82.6 | 96.5 | 94.5 | 67.3 | 50.0 | 42.4 | 39.8 | 36.0 | 35.3 | 35.4 | 35.5 | 35.8 | 37.1 | 35.8 | 35.4 | 34.8 | 34.2 | 33.5 | 34.2 | 33 | 32.5 | 32 | 32 | 32.5 | 32.5 | 32.7 | 32.8 | 32.3 | 32 | 32.6 | 33.2 |
| Net Debt | 237.4 | 232.2 | 227.3 | 218.4 | 211.6 | 205.6 | 198.4 | 191.1 | 186.3 | 180.0 | 167.8 | 157.8 | 149.4 | 139.5 | 124.3 | 114.5 | 151.5 | 146.4 | 132.2 | 127.0 | 122.0 | 123.6 | 105.9 | 103.1 | 101.4 | 101.0 | 100.7 | 96.1 | 94.1 | 94.4 | 91.3 | 92.0 | 90.0 | 91.1 | 90.0 | 88.2 | 84.2 | 80.4 | 78.4 | 79.6 | 81.4 | 81.5 | 80.3 | 82.1 | 96.0 | 94.0 | 67.3 | 50.0 | 42.4 | 39.8 | 36.0 | 35.3 | 35.4 | 35.5 | 35.3 | 37.1 | 35.8 | 35.4 | 34.8 | 34.2 | 33.5 | 34.2 | 33 | 32.4 | 31.6 | 31.7 | 31.7 | 31.8 | 32.7 | 32.8 | 32.2 | 32 | 32.1 | 32.5 |
| 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 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | 4.8 | 5.2 | 6.2 | 5.1 | 3.6 | 5.1 | 5.9 | 5.0 | 4.3 | 6.0 | 7.6 | 6.5 | 3.7 | 5.0 | 5.7 | 5.0 | 3.9 | 4.0 | 4.8 | 4.5 | 3.7 | 3.7 | 4.7 | 4.2 | 4.0 | 3.4 | 4.5 | 3.7 | 2.8 | 3.7 | 3.8 | 3.3 | 2.6 | 3.5 | 3.9 | 2.9 | 2.6 | 2.9 | 3.6 | 2.8 | 2.5 | 1.7 | 1.5 | 1.2 | 1.0 | 1.6 | 1.1 | 1.5 | 1.0 | 0.8 | 0.9 | 1.1 | 0.9 | 0.9 | 1.0 | 1.4 | 0.9 | 0.9 | 1.1 | 0.9 | 0.8 | 0.8 | 0.9 | 0.7 | 0.7 | 0.7 | 1.0 | 0.8 | 0.7 | 0.6 | 0.9 | 0.8 | 0.8 | 1.0 | 0.5 | 0.8 | 0.5 |
| Depreciation & Amortization | 3.7 | 3.6 | 3.6 | 3.5 | 3.6 | 3.3 | 3.3 | 3.3 | 3.1 | 3.0 | 2.9 | 3.0 | 2.8 | 2.6 | 2.6 | 2.5 | 2.5 | 2.3 | 2.2 | 2.2 | 2.2 | 2.1 | 2.0 | 2.0 | 2.0 | 1.9 | 1.9 | 1.9 | 1.9 | 1.8 | 1.8 | 1.6 | 1.8 | 1.7 | 1.7 | 1.7 | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | 0 | 0 | 0.6 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 |
| Stock-Based Compensation | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0 | 0 | 0 |
| Change in Working Capital | (2.5) | 0.5 | (1.8) | (1.2) | (1.2) | 1.1 | 3.1 | (1.9) | (1.2) | 0.0 | (1.5) | (1.2) | (0.7) | (3.1) | (1.9) | (2.2) | (0.8) | (1.9) | (0.8) | (1.3) | 0.8 | (2.1) | (0.6) | (1.3) | (0.9) | (0.4) | (1.7) | (2.9) | 0.8 | (1.3) | 0.0 | (1.9) | 0.8 | (0.9) | (0.3) | (1.0) | (0.0) | 0.1 | 0.1 | 0.1 | (1.1) | 0.2 | (0.9) | 0.7 | (0.2) | 0.5 | 0.0 | (0.2) | 0.1 | (0.1) | 0.1 | (0.2) | (0.2) | (0.2) | 1.5 | (0.8) | (0.8) | 0.5 | 0.2 | (0.8) | 0.1 | (0.4) | (0.5) | (0.4) | 0.1 | (0.7) | 0.5 | 0.3 | 0.4 | (0.5) | 0.2 | 0.3 | 0.7 | 0.5 | 0 | 0 | (0.1) |
| Other Non-Cash Items | 0.2 | (0.6) | 0.1 | 0.1 | 0.1 | 0.2 | (4.7) | 0.3 | (0.3) | (0.4) | (0.3) | (0.2) | (0.2) | (0.1) | (0.0) | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.1 | (0.4) | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | (0.0) | (0.0) | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 1.3 | 0.6 | 0.6 | 0.6 | 0.5 | (0.2) | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.7 | 0.2 | 0.1 | 0.1 | 1.4 | (0.7) | 0.0 | (0.4) | 0.3 | (0.4) | (0.5) | 0.4 | (0.5) | (0.1) | (0.2) | 0.0 |
| Operating Cash Flow | 5.4 | 8.4 | 7.8 | 7.6 | 6.0 | 10.2 | 7.5 | 6.7 | 6.1 | 8.5 | 8.8 | 8.4 | 6.2 | 4.7 | 6.3 | 5.7 | 5.3 | 4.5 | 6.4 | 5.5 | 6.6 | 3.9 | 6.6 | 5.0 | 4.7 | 5.3 | 5.0 | 3.0 | 5.6 | 4.0 | 5.9 | 3.1 | 5.4 | 4.7 | 6.0 | 4.4 | 5.0 | 5.3 | 5.8 | 4.9 | 3.3 | 2.5 | 1.3 | 2.6 | 1.6 | 2.3 | 1.8 | 1.9 | 1.8 | 1.4 | 1.8 | 1.7 | 1.6 | 1.4 | 2.8 | 1.3 | 1.0 | 1.9 | 2.0 | 0.8 | 1.7 | 1.7 | 1.3 | 1.0 | 1.5 | 1.9 | 1.4 | 1.6 | 1.3 | 1.6 | 1.1 | 1.0 | 1.4 | 1.6 | 0.8 | 0.9 | 1.1 |
| Investing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (9.8) | (31.5) | (14.9) | (12.9) | (9.3) | (15.8) | 20.9 | (12.4) | (8.5) | (18.3) | (16.6) | (19.2) | (10.6) | (17.0) | (17.9) | (11.5) | (7.5) | (19.0) | (11.4) | (8.6) | (7.4) | (16.2) | (8.1) | (5.1) | (3.9) | (5.2) | (7.4) | (4.7) | (3.3) | (6.2) | (4.1) | (3.6) | (3.0) | (4.0) | (6.8) | (7.4) | (6.9) | (4.9) | (3.3) | (3.1) | (1.9) | (4.0) | (3.4) | (3.1) | (9.1) | (5.7) | (4.4) | (2.8) | (2.1) | (1.0) | (1.4) | (2.0) | (1.7) | (1.3) | (1.7) | (1.3) | (2.2) | (2.0) | (2.2) | (1.1) | (1.1) | (2.1) | (2.1) | (1.8) | (1.1) | (1.5) | (1.1) | (1.4) | (0.9) | (1.8) | (1.3) | (0.8) | (0.6) | (1.6) | (1.3) | (1.3) | (0.7) |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | (0.5) | 0.1 | (0.0) | 0 | (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 | (0.3) | 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 |
| Purchases of 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 | 0.8 | 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 |
| Sales/Maturities of 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 | 0.3 | 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 |
| Other Investing Activities | (9.0) | 19.8 | 0 | 0 | 0 | 0 | (33.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0 | 0 | 0 | 0 | (3.3) | (25.2) | 0 | 0 | 0.1 | (25.1) | 0 | 0 | (6.9) | 0.0 | 0.0 | 0.6 | (1.9) | (2.0) | 0.0 | (0.0) | 0.6 | 0.7 | 0.5 | 0.4 | 0.3 | 0.4 | 0.3 | 0.6 | 0.4 | 0.3 | 0.3 | 0.5 | 0.5 | 0.0 | 0.2 | (0.1) | 0.9 | 0.3 | 0.7 | 0.5 | 0.3 | 0.0 | 0.4 | 0.9 | 0.5 | 0.0 | 0.4 | 0.5 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 |
| Investing Cash Flow | (9.0) | (11.6) | (14.9) | (12.9) | (9.3) | (15.8) | (12.3) | (12.4) | (8.5) | (18.9) | (16.6) | (19.2) | (10.6) | (17.0) | (17.9) | (11.5) | (7.5) | (19.0) | (11.4) | (8.6) | (7.4) | (16.2) | (8.1) | (4.5) | (3.9) | (5.2) | (7.4) | (4.7) | (3.3) | (6.2) | (4.1) | (3.6) | (2.9) | (4.0) | (6.8) | (7.4) | (6.9) | (4.8) | (3.2) | (2.5) | (1.9) | (6.0) | (3.4) | (3.1) | (8.5) | (4.2) | (3.9) | (2.4) | (1.9) | (0.7) | (1.0) | (1.4) | (1.3) | (1.0) | (1.4) | (0.8) | (1.7) | (2.0) | (2.0) | (1.2) | (0.2) | (1.7) | (1.4) | (1.4) | (0.8) | (1.5) | (0.7) | (0.6) | (0.4) | (1.8) | (0.9) | (0.3) | (0.4) | (1.4) | (1.0) | (1.1) | (0.6) |
| Financing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | 4.2 | 5.4 | 9.2 | 6.8 | 4.6 | 8.1 | 6.5 | 3.6 | 8.2 | 11.5 | 8.0 | 12.3 | 7.1 | 14.7 | 10.7 | (35.0) | 3.9 | 14.6 | 6.4 | 4.9 | (2.8) | 8.0 | 13.8 | 0.9 | (0.3) | 1.0 | 4.2 | 2.8 | (0.6) | 3.3 | (0.7) | 2.0 | (1.3) | 0.7 | 1.9 | 4.1 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | 4.0 | (0.3) | 1.2 | 6.8 | 3.4 | 2.8 | 1.1 | 0.6 | (0.1) | (0.1) | 0.3 | 0.3 | 0.2 | (1.1) | (1.3) | 1.3 | 0.6 | 0.6 | 0.7 | (0.7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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) | (0.8) | (0.9) | (0.5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.5) | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 5.5 | 0.1 | 0.1 | 0.1 |
| Dividends Paid | (3.3) | (3.2) | (3.1) | (3.2) | (3.1) | (3.0) | (3.0) | (3.0) | (3.0) | (2.9) | (2.9) | (2.9) | (2.9) | (2.8) | (2.8) | (2.6) | (2.6) | (2.5) | (2.4) | (2.5) | (2.4) | (2.4) | (2.4) | (2.3) | (2.3) | (2.3) | (2.2) | (2.2) | (2.2) | (2.2) | (2.1) | (2.1) | (2.1) | (2.1) | (2.1) | (2.1) | (2.1) | (2.0) | (2.0) | (2.0) | (2.0) | (1.1) | (1.1) | (1.1) | (0.9) | (0.9) | 0 | 0 | (0.9) | (0.9) | (0.9) | (0.8) | (0.8) | (0.8) | (0.8) | (0.8) | (0.8) | (0.8) | (0.8) | (0.7) | (0.7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 2.4 | 0.6 | 0.7 | 1.3 | 1.5 | 0.0 | 0.9 | 1.4 | 0.1 | 1.4 | 2.2 | 0.9 | (0.1) | 0.0 | 0.6 | 1.6 | 0.3 | 1.9 | 0.5 | 0.1 | 0.7 | 0.2 | 0.6 | 0.4 | 1.4 | (0.2) | 0.4 | 1.2 | 0.2 | 1.1 | 0.7 | 0.7 | 0.3 | 0.2 | 0.5 | 0.5 | 0.6 | (0.0) | 0.6 | 0.5 | 0.2 | 0.2 | 3.2 | (0.0) | 0.1 | (0.1) | (3.4) | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | (0.2) | (1.2) | 0.0 | (0.5) | (0.5) | (1.0) | (0.5) | (0.7) | (0.6) | 0.0 | (0.1) | (1.1) | (1.1) | 0.6 | 0.2 | 0.2 | (0.4) |
| Financing Cash Flow | 3.6 | 3.2 | 7.1 | 5.3 | 3.3 | 5.6 | 4.8 | 2.4 | 5.7 | 10.4 | 7.8 | 10.6 | 4.5 | 12.3 | 8.9 | 8.5 | 2.2 | 14.5 | 5.0 | 3.1 | (4.1) | 6.3 | 12.5 | (0.5) | (0.9) | (0.2) | 2.4 | 1.8 | (2.3) | 2.3 | (1.8) | 0.5 | (2.5) | (0.7) | 0.7 | 2.6 | (1.8) | (2.5) | (1.3) | (0.6) | (1.1) | 3.5 | 2.2 | 0.3 | 6.8 | 1.9 | 2.1 | 0.5 | 0.0 | (0.7) | (0.7) | (0.3) | (0.3) | (0.4) | (1.7) | (0.0) | 0.7 | 0.1 | 0.0 | 0.4 | (1.5) | (1.2) | 0.0 | (0.5) | (0.5) | (1.0) | (0.5) | (0.7) | (0.6) | 0.0 | (0.1) | (1.1) | (1.1) | 0.6 | 0.2 | 0.2 | (0.4) |
| Cash Position | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (3.3) | 3.3 | 0 | 0 | (0.2) | 0.2 | 0 | (2.6) | 2.6 | 0 | 0 | (0.0) | (0.0) | (4.9) | (5.9) | 10.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.4) | (3.8) | (2.0) | 1.2 | 1.8 | 0.3 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.4) | (0.4) | (0.0) | 0 | 0 | 0 | 0 | 0 | (1.2) | (0.1) | (0.3) | 0.2 | (0.5) | 0.1 | 0.4 | 0.3 | (0.1) | 0.1 | (0.5) | (0.2) | 0.7 | 0 | 0 | 0 |
| Cash at Beginning | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 2.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 5.0 | 10.9 | 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 | 0.4 | 4.2 | 6.2 | 5.0 | 3.2 | 2.9 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.4 | 0.3 | 0.8 | 0.7 | 0 | 0 | 0.1 | 0 | 0.5 | 0.7 | 0 | 0.0 | 0.0 | 0.0 |
| Cash at End | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 2.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 5.0 | 10.9 | 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 | 0.4 | 4.2 | 6.2 | 5.0 | 3.2 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.3) | 0.1 | 0.5 | 0 | 0 | 0 | 0 | 0 | (1.2) | (0.0) | 0.1 | 0.5 | 0.3 | 0.8 | 0.4 | 0.3 | (0.0) | 0.1 | 0.0 | 0.5 | 0.7 | 0.0 | 0.0 | 0.0 |
| Free Cash Flow | (4.5) | (23.0) | (7.1) | (5.3) | (3.3) | (5.6) | 28.5 | (5.7) | (2.4) | (9.8) | (7.8) | (10.8) | (4.4) | (12.3) | (11.6) | (5.8) | (2.2) | (14.5) | (5.0) | (3.1) | (0.8) | (12.2) | (1.6) | (0.1) | 0.9 | 0.2 | (2.4) | (1.8) | 2.3 | (2.3) | 1.8 | (0.5) | 2.4 | 0.7 | (0.7) | (3.0) | (2.0) | 0.5 | 2.5 | 1.8 | 1.4 | (1.5) | (2.2) | (0.5) | (7.4) | (3.4) | (2.6) | (0.8) | (0.3) | 0.4 | 0.4 | (0.3) | (0.1) | 0.1 | 1.1 | 0.0 | (1.2) | (0.1) | (0.2) | (0.3) | 0.6 | (0.3) | (0.8) | (0.8) | 0.4 | 0.4 | 0.3 | 0.2 | 0.4 | (0.2) | (0.1) | 0.1 | 0.8 | (0.1) | (0.5) | (0.4) | 0.4 |
| 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 Q2 | 2002 Q4 | 2002 Q2 | 2001 Q4 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 20.1 | (58.0) | 20.4 | 19.2 | 18.5 | 18.9 | 19.7 | 18.8 | 17.6 | 18.1 | 18.8 | 18.8 | 15.4 | 15.1 | 15.8 | 14.9 | 14.2 | 13.7 | 14.5 | 13.8 | 13.1 | 13.4 | 14.3 | 13.3 | 12.9 | 13.0 | 13.7 | 13.0 | 11.8 | 12.1 | 12.7 | 12.0 | 11.6 | 12.4 | 12.7 | 12.3 | 11.3 | 11.9 | 12.6 | 11.8 | 11.3 | 11.6 | 12.4 | 11.9 | 11.2 | 11.5 | 12.1 | 11.8 | 10.6 | 10.7 | 10.9 | 10.7 | 10.1 | 10.4 | 11.0 | 10.4 | 9.7 | 10.1 | 10.5 | 10.5 | 9.6 | 9.8 | 10.5 | 9.7 | 9.0 | 9.3 | 9.8 | 9.2 | 8.8 | 8.9 | 8.6 | 7.9 | 7.5 | 7.8 | 8.3 | 8.0 | 7.4 | 7.4 | 7.7 | 7.0 | 6.6 | 6.7 | 7.2 | 6.7 | 6.2 | 6.1 | 5.6 | 5.5 | 5.4 | 5.3 | 5.0 | 4.7 | 4.9 | 5.0 | 4.8 | 4.5 | 4.6 | 4.7 | 4.6 | 4.5 |
| Gross Profit | 14.1 | (63.4) | 15.0 | 14.4 | 13.2 | 13.8 | 14.8 | 13.9 | 12.8 | 13.4 | 14.3 | 14.7 | 11.3 | 11.1 | 12.1 | 12.0 | 10.8 | 10.7 | 11.5 | 10.9 | 10.3 | 10.6 | 11.6 | 10.7 | 10.2 | 10.3 | 11.1 | 10.4 | 9.4 | 9.6 | 10.4 | 9.5 | 9.3 | 10.1 | 10.3 | 10.0 | 9.3 | 9.9 | 10.5 | 9.8 | 9.4 | 9.7 | 10.3 | 9.8 | 9.2 | 9.5 | 10.0 | 9.7 | 8.7 | 8.8 | 8.9 | 8.9 | 8.4 | 3.2 | 9.1 | 8.5 | 7.9 | 2.7 | 8.6 | 8.6 | 8.0 | 9.8 | 8.7 | 8.1 | 7.4 | 9.3 | 7.9 | 7.5 | 7.0 | 8.9 | 6.8 | 6.2 | 5.9 | 7.8 | 6.5 | 6.4 | 5.8 | 7.4 | 6.0 | 5.6 | 5.2 | 6.7 | 5.8 | 5.4 | 5.0 | 6.1 | 4.3 | 5.5 | 3.9 | 5.3 | 5.0 | 4.7 | 4.9 | 5.0 | 4.8 | 4.5 | 4.6 | 4.7 | 4.6 | 4.5 |
| Operating Income | 6.4 | 6.4 | 7.9 | 7.1 | 6.3 | 6.7 | 8.1 | 7.1 | 6.2 | 7.2 | 8.4 | 8.5 | 5.4 | 5.8 | 6.9 | 6.6 | 5.3 | 5.5 | 6.7 | 5.9 | 5.4 | 5.5 | 7.0 | 6.3 | 5.6 | 5.7 | 6.7 | 6.1 | 5.3 | 5.6 | 6.4 | 5.3 | 5.1 | 5.9 | 6.1 | 5.5 | 4.9 | 5.6 | 6.4 | 5.7 | 5.2 | 5.5 | 6.4 | 5.7 | 5.1 | 5.4 | 6.1 | 5.8 | 4.8 | 5.3 | 5.4 | 5.3 | 4.8 | 5.3 | 5.8 | 5.1 | 4.4 | 4.8 | 5.3 | 5.2 | 4.6 | 4.8 | 5.6 | 5.0 | 4.3 | 4.4 | 4.8 | 4.2 | 4.0 | 4.3 | 4.0 | 3.4 | 3.0 | 3.5 | 3.9 | 3.6 | 3.2 | 3.1 | 3.7 | 3.2 | 2.9 | 3.1 | 3.6 | 3.2 | 2.8 | 3.5 | 2.4 | 2.4 | 2.4 | 2.4 | 2.2 | 1.9 | 2.0 | 2.1 | 2.0 | 1.9 | 2.0 | 2.5 | 2.1 | 1.9 |
| Net Income | 4.8 | 5.2 | 6.2 | 5.1 | 3.6 | 5.1 | 5.9 | 5.0 | 4.3 | 6.0 | 7.6 | 6.5 | 3.7 | 5.0 | 5.7 | 5.0 | 3.9 | 4.0 | 4.8 | 4.5 | 3.7 | 3.7 | 4.7 | 4.2 | 4.0 | 3.4 | 4.5 | 3.7 | 2.8 | 3.7 | 3.8 | 3.3 | 2.6 | 3.5 | 3.9 | 2.9 | 2.6 | 2.9 | 3.6 | 2.8 | 2.5 | 3.5 | 3.5 | 2.9 | 2.5 | 3.6 | 3.1 | 2.8 | 2.1 | 2.6 | 2.5 | 2.3 | 2.1 | 2.4 | 2.8 | 2.2 | 1.9 | 2.1 | 2.4 | 2.5 | 2.1 | 2.1 | 2.7 | 2.3 | 1.8 | 2.0 | 2.1 | 1.9 | 1.5 | 2.0 | 1.7 | 1.5 | 1.2 | 1.7 | 1.8 | 1.7 | 1.3 | 1.6 | 1.7 | 1.5 | 1.3 | 1.4 | 1.7 | 1.5 | 1.2 | 1.4 | 1.2 | 1.0 | 1.6 | 1.1 | 1.0 | 0.9 | 0.9 | 1.0 | 0.9 | 0.8 | 0.9 | 1.1 | 0.9 | 0.8 |
| EPS (Diluted) | 0.33 | 0.36 | 0.43 | 0.35 | 0.25 | 0.36 | 0.41 | 0.35 | 0.30 | 0.42 | 0.53 | 0.46 | 0.26 | 0.35 | 0.40 | 0.36 | 0.29 | 0.31 | 0.36 | 0.35 | 0.28 | 0.28 | 0.36 | 0.32 | 0.31 | 0.26 | 0.35 | 0.28 | 0.22 | 0.28 | 0.29 | 0.26 | 0.20 | 0.27 | 0.31 | 0.23 | 0.20 | 0.23 | 0.27 | 0.23 | 0.19 | 0.27 | 0.28 | 0.22 | 0.20 | 0.28 | 0.23 | 0.22 | 0.16 | 0.20 | 0.19 | 0.18 | 0.17 | 0.19 | 0.22 | 0.17 | 0.15 | 0.17 | 0.19 | 0.19 | 0.17 | 0.16 | 0.21 | 0.18 | 0.15 | 0.16 | 0.18 | 0.17 | 0.13 | 0.17 | 0.15 | 0.13 | 0.11 | 0.15 | 0.15 | 0.15 | 0.12 | 0.15 | 0.17 | 0.09 | 0.08 | 0.13 | 0.11 | 0.14 | 0.12 | 0.14 | 0.12 | 0.11 | 0.17 | 0.12 | 0.11 | 0.09 | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.13 | 0.10 | 0.09 |
| Balance Sheet | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 2.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 10.9 | 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 | 0.4 | 4.2 | 6.2 | 5.0 | 3.2 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.4 | 0.3 | 0.8 | 0.7 | 0 | 0 | 0.1 | 0 | 0.5 | 0.7 | ||||||||||||||||||||||||||
| Total Assets | 689.8 | 680.9 | 667.1 | 653.7 | 641.8 | 633.5 | 621.4 | 610.4 | 602.3 | 588.2 | 561.8 | 543.5 | 524.5 | 510.6 | 493.7 | 487.0 | 468.9 | 458.9 | 430.7 | 421.0 | 409.4 | 407.0 | 398.4 | 376.1 | 369.4 | 363.5 | 360.9 | 351.9 | 346.7 | 345.1 | 340.4 | 336.8 | 333.1 | 332.0 | 334.8 | 329.3 | 321.7 | 320.5 | 318.1 | 314.0 | 311.2 | 252.2 | 249.2 | 248.8 | 247.7 | 245.4 | 206.4 | 142.8 | 133.5 | 127.5 | 120.8 | 118.7 | 118.4 | 117.7 | 115.2 | 112.7 | 115.2 | 116.4 | 112.3 | 110.5 | 109.3 | 108.6 | 106.6 | 104.9 | 103.2 | 102.5 | 101.8 | 100.9 | 99.4 | 98.9 | 97.7 | 96.7 | 96.5 | 96.7 | ||||||||||||||||||||||||||
| Total Debt | 237.4 | 232.2 | 227.3 | 218.4 | 211.6 | 205.6 | 198.4 | 191.1 | 189.6 | 180.0 | 167.8 | 157.8 | 149.6 | 139.5 | 124.3 | 117.1 | 151.5 | 146.4 | 132.2 | 127.0 | 122.1 | 123.6 | 116.8 | 103.1 | 101.4 | 101.0 | 100.7 | 96.1 | 94.1 | 94.4 | 91.3 | 92.0 | 90.0 | 91.1 | 90.0 | 88.2 | 84.7 | 84.7 | 84.6 | 84.6 | 84.6 | 82.0 | 80.8 | 82.6 | 96.5 | 94.5 | 67.3 | 50.0 | 42.4 | 39.8 | 36.0 | 35.3 | 35.4 | 35.5 | 35.8 | 37.1 | 35.8 | 35.4 | 34.8 | 34.2 | 33.5 | 34.2 | 33 | 32.5 | 32 | 32 | 32.5 | 32.5 | 32.7 | 32.8 | 32.3 | 32 | 32.6 | 33.2 | ||||||||||||||||||||||||||
| Stockholders' Equity | 242.3 | 240.3 | 238.0 | 234.6 | 232.1 | 231.2 | 228.7 | 225.4 | 222.9 | 221.2 | 217.7 | 212.5 | 208.4 | 207.2 | 204.6 | 201.2 | 154.4 | 152.6 | 150.7 | 147.7 | 145.0 | 143.3 | 141.4 | 138.6 | 136.3 | 134.2 | 131.8 | 129.1 | 127.2 | 126.2 | 124.3 | 122.2 | 120.4 | 119.4 | 117.6 | 115.2 | 114.3 | 114.1 | 113.6 | 112.0 | 110.3 | 89.0 | 87.8 | 86.9 | 71.1 | 70.3 | 67.0 | 40.3 | 39.9 | 39.1 | 37.8 | 37.3 | 37.2 | 37.0 | 35.5 | 33.0 | 32.7 | 32.4 | 32.1 | 31.5 | 31.1 | 30.8 | 31.2 | 30.8 | 30.6 | 30.4 | 30.2 | 29.7 | 29.4 | 29.2 | 29 | 28.5 | 28.3 | 28 | ||||||||||||||||||||||||||
| Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 5.4 | 8.4 | 7.8 | 7.6 | 6.0 | 10.2 | 7.5 | 6.7 | 6.1 | 8.5 | 8.8 | 8.4 | 6.2 | 4.7 | 6.3 | 5.7 | 5.3 | 4.5 | 6.4 | 5.5 | 6.6 | 3.9 | 6.6 | 5.0 | 4.7 | 5.3 | 5.0 | 3.0 | 5.6 | 4.0 | 5.9 | 3.1 | 5.4 | 4.7 | 6.0 | 4.4 | 5.0 | 5.3 | 5.8 | 4.9 | 3.3 | 2.5 | 1.3 | 2.6 | 1.6 | 2.3 | 1.8 | 1.9 | 1.8 | 1.4 | 1.8 | 1.7 | 1.6 | 1.4 | 2.8 | 1.3 | 1.0 | 1.9 | 2.0 | 0.8 | 1.7 | 1.7 | 1.3 | 1.0 | 1.5 | 1.9 | 1.4 | 1.6 | 1.3 | 1.6 | 1.1 | 1.0 | 1.4 | 1.6 | 0.8 | 0.9 | 1.1 | |||||||||||||||||||||||
| Capital Expenditure | (9.8) | (31.5) | (14.9) | (12.9) | (9.3) | (15.8) | 20.9 | (12.4) | (8.5) | (18.3) | (16.6) | (19.2) | (10.6) | (17.0) | (17.9) | (11.5) | (7.5) | (19.0) | (11.4) | (8.6) | (7.4) | (16.2) | (8.1) | (5.1) | (3.9) | (5.2) | (7.4) | (4.7) | (3.3) | (6.2) | (4.1) | (3.6) | (3.0) | (4.0) | (6.8) | (7.4) | (6.9) | (4.9) | (3.3) | (3.1) | (1.9) | (4.0) | (3.4) | (3.1) | (9.1) | (5.7) | (4.4) | (2.8) | (2.1) | (1.0) | (1.4) | (2.0) | (1.7) | (1.3) | (1.7) | (1.3) | (2.2) | (2.0) | (2.2) | (1.1) | (1.1) | (2.1) | (2.1) | (1.8) | (1.1) | (1.5) | (1.1) | (1.4) | (0.9) | (1.8) | (1.3) | (0.8) | (0.6) | (1.6) | (1.3) | (1.3) | (0.7) | |||||||||||||||||||||||
| Free Cash Flow | (4.5) | (23.0) | (7.1) | (5.3) | (3.3) | (5.6) | 28.5 | (5.7) | (2.4) | (9.8) | (7.8) | (10.8) | (4.4) | (12.3) | (11.6) | (5.8) | (2.2) | (14.5) | (5.0) | (3.1) | (0.8) | (12.2) | (1.6) | (0.1) | 0.9 | 0.2 | (2.4) | (1.8) | 2.3 | (2.3) | 1.8 | (0.5) | 2.4 | 0.7 | (0.7) | (3.0) | (2.0) | 0.5 | 2.5 | 1.8 | 1.4 | (1.5) | (2.2) | (0.5) | (7.4) | (3.4) | (2.6) | (0.8) | (0.3) | 0.4 | 0.4 | (0.3) | (0.1) | 0.1 | 1.1 | 0.0 | (1.2) | (0.1) | (0.2) | (0.3) | 0.6 | (0.3) | (0.8) | (0.8) | 0.4 | 0.4 | 0.3 | 0.2 | 0.4 | (0.2) | (0.1) | 0.1 | 0.8 | (0.1) | (0.5) | (0.4) | 0.4 | |||||||||||||||||||||||