APPN
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Total Revenues | | 726.9 | 726.9 | 617.0 | 545.4 | 468.0 | 369.3 | 304.6 | 260.4 | 226.7 | 176.7 | 132.9 | 111.2 | 89.0 |
|---|
| Cost of Revenues | | 184.0 | 199.6 | 150.2 | 143.3 | 133.3 | 104.1 | 88.8 | 93.8 | 84.9 | 64.6 | 50.1 | 48.5 | 36.8 |
|---|
| Gross Profit | | 542.9 | 527.3 | 466.8 | 402.0 | 334.7 | 265.2 | 215.8 | 166.5 | 141.8 | 112.1 | 82.8 | 62.7 | 52.2 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 202.9 | 187.0 | 170.6 | 166.4 | 166.7 | 154.1 | 146.5 | 149.8 | 145.3 | 137.1 |
|---|
| Cost of Revenues | | 55.9 | 45.3 | 43.9 | 38.9 | 35.7 | 37.1 | 39.4 | 38.0 | 34.3 | 36.1 |
|---|
| Gross Profit | | 147.0 | 141.7 | 126.7 | 127.5 | 131.0 | 117.0 | 107.0 | 111.8 | 111.0 | 101.0 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 153.1 | 139.2 | 97.5 | 70.2 | 58.0 | 44.7 | 34.8 | 23.0 | 16.8 | 13.5 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 356.9 | 340.5 | 251.6 | 183.5 | 158.9 | 143.8 | 109.1 | 71.2 | 50.8 | 52.5 |
|---|
| Depreciation & Amortization | | 9.7 | 9.7 | 10.0 | 9.5 | 3.8 | 2.2 | 11.6 | 5.7 | 2.0 | 0.9 | 0.8 | 0.8 | 0.6 |
|---|
| Total Operating Expenses | | 542.3 | 526.7 | 527.7 | 510.0 | 479.7 | 349.1 | 253.7 | 217.0 | 188.5 | 144.0 | 94.2 | 67.6 | 65.9 |
|---|
| Operating Income | | 0.6 | 0.6 | -60.9 | -108.0 | -145.0 | -83.9 | -37.9 | -50.5 | -46.7 | -31.8 | -11.4 | -4.8 | -13.8 |
| Operating Income |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 34.6 | 37.1 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 93.2 | 79.1 |
|---|
| Depreciation & Amortization | | 2.3 | 2.5 | 2.5 | 2.4 | 2.5 | 2.6 | 3.4 | 3.1 | 2.4 | 2.3 |
|---|
| Total Operating Expenses | | 147.7 | 128.6 | 137.7 | 128.3 | 126.0 | 124.1 | 146.2 | 131.4 | 127.8 | 116.2 |
|---|
| Operating Income | | -0.7 | 13.1 | -11.0 | -0.8 | 5.0 | -7.2 | -39.2 | -19.5 | -16.8 | -15.2 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| 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 |
|---|
| Interest Expense | | 20.9 | 20.9 | 23.6 | 17.9 | 1.7 | 0.4 | 0.5 | 0.4 | 0.2 | 0.5 | 1.0 | 0.2 | 0.0 |
|---|
| Other Expense | | 5.8 | 5.8 | -30.4 | -0.3 | -5.2 | -4.0 | 5.3 | 0.6 | -2.3 | 2.0 | -1.8 | -1.6 | -2.1 |
|---|
| IBT | | 6.4 | 6.4 | -91.2 | -108.2 | -150.2 | -87.9 | -32.6 | -49.9 | -49.2 | -30.2 | -14.1 | -6.6 | -15.9 |
|---|
| Income Tax Expense | | 5.2 | 5.2 | 1.1 | 3.2 | 0.7 | 0.8 | 0.9 | 0.8 | 0.2 | 0.8 | -1.7 | 0.4 | 1.2 |
|---|
| Net Income | | 1.2 | 1.2 | -92.3 | -111.4 | -150.9 | -88.6 | -33.5 | -50.7 | -49.5 | -31.0 | -12.5 | -7.0 | -17.1 |
| Net Income |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.9 |
|---|
| Interest Expense | | 4.9 | 5.3 | 5.3 | 5.3 | 5.7 | 6.2 | 6.1 | 5.6 | 5.1 | 4.9 |
|---|
| Other Expense | | -2.9 | -3.9 | 12.2 | 0.4 | -18.3 | 6.4 | -4.6 | -13.9 | 7.9 | -6.9 |
|---|
| IBT | | -3.6 | 9.2 | 1.3 | -0.4 | -13.3 | -0.8 | -43.8 | -33.4 | -8.9 | -22.1 |
|---|
| Income Tax Expense | | 1.5 | 1.4 | 1.6 | 0.7 | 0.4 | 1.3 | -0.2 | -0.5 | 1.1 | 0.2 |
|---|
| Net Income | | -5.1 | 7.8 | -0.3 | -1.2 | -13.6 | -2.1 | -43.6 | -32.9 | -10.0 | -22.3 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| EPS | | $0.00 | $0.00 | $0.00 | $-1.52 | $-2.08 | $-1.25 | $-0.48 | $-0.77 | $-0.80 | $-0.63 | $-0.23 | $-0.13 | $-0.31 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-1.52 | $-2.08 | $-1.25 | $-0.48 | $-0.77 | $-0.80 | $-0.63 | $-0.23 | $-0.13 | $-0.31 |
|---|
| Shares Outstanding | | 73.9 | 74.0 | 73.0 | 73.1 | 72.5 | 71.0 | 69.1 | 65.5 | 62.1 | 49.5 | 54.7 | 54.7 | 54.7 |
|---|
| Diluted Shares Outstanding | | 73.9 | 74.6 | 73.0 | 73.1 | 72.5 | 71.0 | 69.1 | 65.5 | 62.1 | 49.5 | 54.7 | 54.7 | 54.7 |
| Per Share Data |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.14 | $-0.30 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.14 | $-0.30 |
|---|
| Shares Outstanding | | 73.9 | 78.3 | 74.2 | 74.1 | 74.0 | 72.4 | 72.3 | 73.3 | 73.3 | 73.2 |
|---|
| Diluted Shares Outstanding | | 73.9 | 74.6 | 74.2 | 74.1 | 74.0 | 72.4 | 72.3 | 73.3 | 73.3 | 73.2 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Cash And Equivalents | | 120.8 | 118.6 | 149.4 | 148.1 | 100.8 | 112.5 | 159.8 | 94.9 | 73.8 | 31.1 | 31.4 |
|---|
| Short Term Investments | | 28.3 | 41.3 | 9.7 | 47.9 | 55.2 | 109.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 149.1 | 159.9 | 159.0 | 196.0 | 156.0 | 222.3 | 159.8 | 94.9 | 73.8 | 31.1 | 31.4 |
|---|
| Accounts Receivable | | 140.6 | 195.1 | 171.6 | 166.0 | 130.0 | 97.3 | 70.4 | 79.4 | 55.3 | 46.8 | 34.2 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 32.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 39.4 | 80.6 | 83.8 | 28.1 | 52.2 | 45.9 | 47.5 | 35.3 | 16.1 | 10.4 | 7.3 |
|---|
| Total Current Assets | | 329.1 | 435.5 | 414.4 | 422.5 | 338.3 | 365.4 | 277.7 | 209.6 | 145.2 | 88.4 | 73.0 |
| Current Assets |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Cash And Equivalents | | 125.2 | 112.2 | 135.0 | 118.6 | 99.2 | 120.8 | 170.1 | 149.4 | 130.8 | 171.5 |
|---|
| Short Term Investments | | 66.3 | 72.5 | 64.7 | 41.3 | 40.8 | 28.3 | 0.0 | 9.7 | 38.7 | 65.4 |
|---|
| Total Cash & ST Investments | | 191.6 | 184.8 | 199.7 | 159.9 | 140.0 | 149.1 | 170.1 | 159.0 | 169.5 | 237.0 |
|---|
| Accounts Receivable | | 172.6 | 151.2 | 136.0 | 195.1 | 140.2 | 131.7 | 129.3 | 171.6 | 133.5 | 134.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 34.3 | 31.1 | 0.0 |
|---|
| Other Current Assets | | 75.2 | 75.7 | 76.2 | 80.6 | 80.3 | 83.2 | 90.5 | 83.8 | 82.3 | 65.4 |
|---|
| Total Current Assets | | 439.4 | 411.7 | 411.9 | 435.5 | 360.5 | 364.0 | 389.9 | 414.4 | 385.4 | 436.4 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Net Property, Plant & Equipment | | 73.7 | 68.2 | 82.7 | 79.1 | 64.8 | 66.1 | 63.8 | 7.5 | 2.7 | 3.1 | 2.9 |
|---|
| Goodwill | | 26.3 | 25.6 | 27.1 | 26.3 | 27.8 | 4.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 3.0 | 2.2 | 3.9 | 5.3 | 7.1 | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 1.1 | 0.0 | 0.0 | 0.0 | 12.0 | 36.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 117.0 | 85.4 | 96.0 | 59.1 | 53.4 | 37.8 | 29.6 | 15.7 | 12.9 | 11.2 | 7.5 |
|---|
| Total Long-Term Assets | | 225.5 | 185.5 | 213.1 | 171.7 | 166.3 | 147.1 | 93.8 | 23.6 | 15.8 | 14.4 | 10.4 |
|---|
| Total Assets | | 554.6 | 621.0 | 627.5 | 594.2 | 504.5 | 512.5 | 371.5 | 233.2 | 161.1 | 102.7 | 83.4 |
| Long-Term Assets |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Property, Plant & Equipment | | 62.3 | 65.8 | 68.0 | 68.2 | 71.4 | 73.7 | 81.6 | 82.7 | 82.9 | 83.7 |
|---|
| Goodwill | | 28.8 | 28.8 | 26.5 | 25.6 | 27.5 | 26.3 | 26.5 | 27.1 | 26.0 | 26.6 |
|---|
| Intangible Assets | | 1.6 | 1.9 | 2.0 | 2.2 | 2.8 | 3.0 | 3.4 | 3.9 | 4.1 | 4.6 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 59.8 | 54.9 | 55.5 |
|---|
| Other Long-Term Assets | | 79.6 | 77.5 | 80.1 | 85.4 | 82.9 | 83.2 | 90.1 | 36.3 | 41.0 | 3.2 |
|---|
| Total Long-Term Assets | | 172.3 | 179.1 | 181.0 | 185.5 | 189.4 | 190.6 | 205.5 | 213.1 | 211.7 | 176.0 |
|---|
| Total Assets | | 611.7 | 590.7 | 592.9 | 621.0 | 549.9 | 554.6 | 595.4 | 627.5 | 597.0 | 612.4 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Accounts Payable | | 5.7 | 4.3 | 6.2 | 8.0 | 5.8 | 3.0 | 5.2 | 9.2 | 5.2 | 5.1 | 2.6 |
|---|
| Short-Term Debt | | 20.7 | 22.0 | 78.1 | 11.4 | 8.1 | 6.9 | 5.3 | 21.3 | 18.5 | 6.1 | 10.1 |
|---|
| Other Current Liabilities | | 49.0 | 44.4 | 49.7 | 56.1 | 51.7 | 29.7 | 19.6 | 2.4 | 1.2 | 12.9 | 0.6 |
|---|
| Current Liabilities | | 293.7 | 354.8 | 371.2 | 270.3 | 215.7 | 155.9 | 112.3 | 128.4 | 95.1 | 76.0 | 53.5 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 8.6 | 8.9 | 6.6 | 4.3 | 6.9 | 5.7 | 9.9 | 6.2 | 6.0 | 7.1 |
|---|
| Short-Term Debt | | 25.2 | 22.7 | 22.4 | 22.0 | 22.1 | 20.7 | 19.3 | 78.1 | 76.4 | 75.3 |
|---|
| Other Current Liabilities | | 336.3 | 49.2 | 40.6 | 44.4 | 43.3 | 45.7 | 41.7 | 49.7 | 46.3 | 50.9 |
|---|
| Current Liabilities | | 370.1 | 347.4 | 330.4 | 354.8 | 298.5 | 293.7 | 293.9 | 371.2 | 323.3 | 325.0 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Long-Term Debt | | 245.6 | 293.0 | 199.3 | 172.6 | 48.8 | 51.2 | 46.8 | 0.0 | 0.0 | 13.9 | 10.0 |
|---|
| Capital Leases | | 55.8 | 64.6 | 70.8 | 65.9 | 56.9 | 58.1 | 52.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 55.8 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.9 |
|---|
| Total Liabilities | | 600.2 | 653.7 | 575.2 | 448.5 | 270.6 | 215.9 | 166.2 | 160.0 | 115.5 | 110.8 | 79.4 |
| Long-Term Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Long-Term Debt | | 281.4 | 285.8 | 289.9 | 293.0 | 297.5 | 301.4 | 305.4 | 199.3 | 202.4 | 203.0 |
|---|
| Capital Leases | | 60.9 | 62.9 | 64.3 | 64.6 | 66.7 | 68.1 | 69.6 | 70.8 | 71.3 | 70.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
|---|
| Total Liabilities | | 660.3 | 644.5 | 624.6 | 653.7 | 599.7 | 600.2 | 605.0 | 575.2 | 528.9 | 531.7 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -596.4 | -612.2 | -519.9 | -408.5 | -257.5 | -168.9 | -135.4 | -145.6 | -96.2 | -64.8 | -51.5 |
|---|
| Comprehensive Income | | -11.8 | -11.8 | -23.6 | -7.2 | -5.7 | -5.0 | -0.3 | 0.5 | 0.4 | 1.3 | 1.0 |
|---|
| Total Common Equity | | -45.7 | -32.6 | 52.3 | 145.7 | 233.9 | 296.6 | 205.2 | 73.2 | 45.5 | -8.1 | 4.0 |
| Total Common Equity |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -605.8 | -613.6 | -613.3 | -612.2 | -598.5 | -596.4 | -552.8 | -519.9 | -509.9 | -487.6 |
|---|
| Comprehensive Income | | -35.2 | -35.2 | -15.5 | -11.8 | -22.8 | -11.8 | -10.7 | -23.6 | -10.0 | -11.1 |
|---|
| Total Common Equity | | -48.5 | -53.7 | -31.7 | -32.6 | -49.8 | -45.7 | -9.7 | 52.3 | 68.1 | 80.6 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Total Debt | | 322.1 | 315.0 | 277.4 | 184.0 | 56.9 | 58.1 | 52.1 | 0.0 | 0.0 | 20.0 | 10.0 |
|---|
| Book Value | | -45.7 | -32.6 | 52.3 | 145.7 | 233.9 | 296.6 | 205.2 | 73.2 | 45.5 | -8.1 | 4.0 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | -48.5 | -53.7 | -31.7 | -32.6 | -49.8 | -45.7 | -9.7 | 52.3 | 68.1 | 80.6 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Net Income | | -108.8 | 1.2 | -92.3 | -111.4 | -150.9 | -88.6 | -33.5 | -50.7 | -49.5 | -31.0 | -12.5 | -7.0 | -17.1 |
|---|
| Depreciation & Amortization | | 11.3 | 9.7 | 10.0 | 9.5 | 7.3 | 5.7 | 5.9 | 4.7 | 2.0 | 0.9 | 0.8 | 0.8 | 0.6 |
|---|
| Stock-Based Compensation | | 41.7 | 41.5 | 39.0 | 43.4 | 38.8 | 23.8 | 15.3 | 16.4 | 16.1 | 13.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -20.0 | 33.4 | 26.4 | -39.6 | -2.0 | 5.1 | 3.9 | 20.7 | 0.1 | 7.5 | 4.9 | 4.1 | 17.2 |
|---|
| Change In Accounts Receivable | | 6.6 | -51.7 | -28.4 | -1.9 | -37.9 | -33.9 | -33.6 | 7.4 | -23.3 | -9.7 | -11.2 | -6.6 | -1.5 |
|---|
| Change In Accounts Payable | | 0.8 | 9.3 | -0.9 | -1.4 | -3.3 | 11.5 | -4.2 | -4.0 | 7.5 | 4.1 | 1.3 | 1.1 | 1.9 |
|---|
| Change In Inventories | | -48.9 | 0.0 | 0.0 | -59.0 | 0.0 | -11.5 | 4.2 | 16.9 | 0.8 | -3.8 | -1.6 | -1.2 | 1.5 |
|---|
| Other Non-cash Items | | -0.6 | -22.7 | 24.6 | -10.7 | 1.3 | 0.5 | 1.0 | 0.2 | 0.2 | 0.8 | 0.2 | 0.3 | 0.4 |
|---|
| Cash from Operations | | -72.0 | 0.0 | 0.0 | -110.4 | -106.6 | -53.9 | -7.6 | -8.9 | -31.3 | -9.1 | -7.8 | -2.1 | 1.5 |
| Cash Flow From Operating Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Income | | -5.1 | 7.8 | -0.3 | -1.2 | -13.6 | -2.1 | -43.6 | -32.9 | -10.0 | -22.3 |
|---|
| Depreciation & Amortization | | 2.3 | 2.5 | 2.5 | 2.4 | 2.5 | 2.6 | 2.6 | 2.4 | 2.4 | 2.3 |
|---|
| Stock-Based Compensation | | 0.0 | 10.3 | 10.7 | 10.0 | 9.0 | 9.5 | 9.9 | 10.6 | 10.2 | 11.0 |
|---|
| Change Working Capital | | -3.2 | -2.7 | 1.5 | 37.8 | 0.4 | -8.5 | 7.0 | 27.5 | 1.7 | -56.2 |
|---|
| Change In Accounts Receivable | | -81.3 | -20.1 | -10.5 | 60.3 | -59.2 | -6.3 | -2.9 | 40.1 | -32.5 | 2.0 |
|---|
| Change In Accounts Payable | | -3.6 | 5.3 | 2.8 | 4.8 | -2.4 | -1.4 | -2.3 | 5.2 | -0.7 | -1.4 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.2 | -60.2 |
|---|
| Other Non-cash Items | | 10.4 | 0.9 | -15.8 | -4.0 | 15.1 | -9.4 | 7.0 | 11.8 | -11.8 | 0.4 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -8.2 | -65.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Capital Expenditure | | -4.8 | -3.3 | -3.8 | -9.6 | -9.1 | -6.1 | -1.3 | -32.4 | -7.0 | -0.4 | -1.0 | -0.5 | -2.6 |
|---|
| Acquisitions | | 6.6 | 0.0 | 0.0 | 0.0 | -84.6 | -30.7 | -6.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -28.4 | -62.0 | -51.6 | -53.4 | -65.3 | -41.9 | -146.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 65.5 | 52.5 | 20.0 | 91.7 | 84.6 | 120.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 37.1 | 0.0 | 0.0 | 0.0 | 84.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 32.3 | 0.0 | 0.0 | 28.6 | 10.3 | 41.9 | -153.4 | -32.4 | -7.0 | -0.4 | -1.0 | -0.5 | -2.6 |
| Cash Flow From Investing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Capital Expenditure | | -0.9 | -0.7 | -1.1 | -0.7 | -0.5 | -0.4 | -0.7 | -2.2 | -1.4 | -0.5 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.6 | 0.0 |
|---|
| Investments | | -2.8 | 0.0 | -22.2 | -37.0 | -9.0 | -14.3 | -28.4 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 18.3 | 6.3 | 14.4 | 13.6 | 8.4 | 2.0 | 0.0 | 9.7 | 29.1 | 26.7 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 29.1 | 26.7 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 27.7 | 26.2 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Debt Repaid | | -51.4 | 0.0 | 0.0 | 88.4 | -0.6 | 0.0 | -3.8 | -0.7 | 0.0 | -40.0 | -10.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 95.2 | 315.0 | 37.6 | 181.8 | 127.8 | -1.2 | 9.9 | 52.7 | 0.0 | 20.0 | 20.0 | 10.0 | 0.0 |
|---|
| Issuance of Common Stock | | 0.7 | 0.0 | 0.0 | 0.0 | 25.4 | 0.0 | 108.3 | 101.7 | 58.3 | 80.2 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -56.4 | -20.0 | -50.0 | -9.7 | 0.0 | 0.0 | 0.0 | -0.4 | -0.4 | -2.4 | 0.0 | 0.0 | -21.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.6 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | -4.2 | 0.0 | 0.0 | -9.3 | 118.1 | 2.8 | 6.0 | 4.9 | 3.1 | 20.7 | 20.0 | 10.0 | 37.4 |
|---|
| Cash from Financing | | -13.2 | 0.0 | 0.0 | 79.2 | 142.9 | 2.8 | 110.5 | 105.5 | 61.0 | 50.9 | 10.0 | 10.0 | 16.4 |
| Cash Flow From Financing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.9 |
|---|
| Debt Issued | | 306.6 | -1.9 | -3.9 | -2.7 | -4.6 | -2.5 | -2.6 | 47.3 | -1.4 | 1.5 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | -10.0 | -10.0 | 0.0 | 0.0 | 0.0 | 0.0 | -50.0 | -2.5 | -2.5 |
|---|
| Dividends Paid | | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.3 | 0.1 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.2 | -3.3 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Net Change in Cash | | -53.0 | 17.3 | -30.8 | -1.0 | 46.4 | -8.5 | -47.3 | 64.8 | 21.2 | 42.6 | -0.3 | 6.4 | 14.4 |
|---|
| Closing Cash Balance | | 120.8 | 135.8 | 118.6 | 149.4 | 150.4 | 104.0 | 112.5 | 159.8 | 94.9 | 73.8 | 31.1 | 31.4 | 25.0 |
| Cash position |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Change in Cash | | 10.6 | 13.0 | -22.8 | 16.4 | 19.4 | -21.6 | -49.3 | 20.8 | 18.6 | -43.0 |
|---|
| Closing Cash Balance | | 135.8 | 125.2 | 112.2 | 135.0 | 118.6 | 99.2 | 120.8 | 170.1 | 149.4 | 130.8 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Free Cash Flow | | -76.8 | 59.6 | 3.1 | -120.1 | -115.6 | -60.0 | -8.9 | -41.3 | -38.3 | -9.6 | -8.7 | -2.7 | -1.1 |
|---|
| Real Free Cash Flow | | -118.4 | 18.0 | -36.0 | -163.5 | -154.5 | -83.8 | -24.2 | -57.8 | -54.4 | -22.5 | -8.7 | -2.7 | -1.1 |
| Free Cash Flow |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Free Cash Flow | | 3.8 | 18.1 | -3.1 | 44.3 | 13.4 | -8.6 | -18.3 | 16.7 | -9.6 | -65.5 |
|---|
| Real Free Cash Flow | | 3.8 | 7.8 | -13.8 | 34.3 | 4.3 | -18.1 | -28.2 | 6.1 | -19.8 | -76.5 |