ARCB
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 4,010.2 | 4,010.2 | 4,179.0 | 4,427.4 | 5,324.1 | 3,980.1 | 2,940.2 | 2,988.3 | 3,093.8 | 2,826.5 | 2,700.2 | 2,666.9 | 2,612.7 | 2,299.5 | 2,066.0 | 1,907.6 | 1,657.9 |
|---|
| Cost of Revenues | | 3,792.7 | 3,919.8 | 3,829.0 | 4,049.0 | 4,745.5 | 3,340.8 | 2,712.0 | 2,771.9 | 2,821.1 | 2,644.2 | 2,542.5 | 2,469.0 | 2,430.6 | 0.0 | 2,080.6 | 653.2 | 410.5 |
|---|
| Gross Profit | | 217.5 | 90.3 | 350.0 | 378.4 | 578.6 | 639.3 | 228.1 | 216.4 | 272.7 | 182.2 | 157.7 | 197.9 | 182.1 | 2,299.5 | -14.6 | 1,254.5 | 1,247.4 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 972.7 | 1,048.1 | 1,022.3 | 967.1 | 1,001.6 | 1,063.1 | 1,077.8 | 1,036.4 | 1,089.5 | 1,128.4 |
|---|
| Cost of Revenues | | 980.9 | 962.0 | 938.1 | 911.6 | 918.9 | 971.1 | 977.8 | 961.2 | 1,025.3 | 1,026.3 |
|---|
| Gross Profit | | -8.3 | 86.1 | 84.1 | 55.5 | 82.8 | 92.0 | 100.0 | 75.2 | 64.3 | 102.1 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 21.7 | 0.0 | 452.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,086.8 | 1,023.9 |
|---|
| Depreciation & Amortization | | 170.3 | 170.3 | 149.1 | 145.7 | 141.6 | 129.3 | 124.3 | 111.6 | 93.4 | 103.1 | 103.1 | 93.0 | 86.2 | 88.4 | 87.8 | 74.0 | 71.8 |
|---|
| Total Operating Expenses | | 127.2 | 0.0 | 105.6 | 193.8 | 4,924.8 | 3,699.1 | 2,841.9 | 2,924.5 | 2,984.7 | 2,772.9 | 2,671.2 | 2,591.4 | 2,543.5 | 2,280.5 | 2,080.6 | 1,244.7 | 1,264.4 |
|---|
| Operating Income | | 90.3 | 90.3 | 244.4 | 172.6 | 399.3 | 281.0 | 98.3 | 63.8 | 109.1 | 53.5 | 29.0 | 75.5 | 69.2 | 19.1 | -14.6 | 9.8 | -54.5 |
| 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 | 0.0 | 7.3 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 57.7 | 44.1 |
|---|
| Depreciation & Amortization | | 54.6 | 34.8 | 40.9 | 40.0 | 39.4 | 36.6 | 36.3 | 36.8 | 37.4 | 37.1 |
|---|
| Total Operating Expenses | | 0.0 | 31.5 | 46.8 | 48.9 | 44.6 | -43.0 | 51.2 | 52.8 | 1,025.3 | 1,083.3 |
|---|
| Operating Income | | -8.3 | 54.6 | 37.3 | 6.6 | 38.2 | 135.0 | 48.8 | 22.4 | 64.3 | 45.1 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 4.8 | 4.8 | 11.6 | 14.7 | 4.0 | 1.3 | 3.6 | 6.5 | 3.9 | 1.3 | 1.5 | 1.3 | 0.9 | 0.7 | 0.8 | 1.1 | 1.2 |
|---|
| Interest Expense | | 12.4 | 12.4 | 9.0 | 9.1 | 7.7 | 8.9 | 11.7 | 11.5 | 9.5 | 6.3 | 5.2 | 4.4 | 3.2 | 4.2 | 5.3 | 4.0 | 2.9 |
|---|
| Other Expense | | -7.2 | -7.2 | -25.7 | 14.3 | -6.1 | -3.8 | -5.8 | -12.3 | -24.7 | 3.1 | 2.9 | 0.4 | 3.7 | 3.9 | 2.0 | 2.6 | 2.4 |
|---|
| IBT | | 83.1 | 83.1 | 218.7 | 186.9 | 393.2 | 277.2 | 92.5 | 51.5 | 84.4 | 51.6 | 28.3 | 72.7 | 70.6 | 19.5 | -17.0 | 9.5 | -53.8 |
|---|
| Income Tax Expense | | 23.0 | 23.0 | 45.4 | 44.8 | 94.9 | 63.6 | 21.4 | 11.5 | 17.1 | -8.2 | 9.6 | 27.9 | 24.4 | 3.7 | -9.3 | 3.2 | -21.4 |
|---|
| Net Income | | 60.1 | 60.1 | 174.0 | 142.2 | 298.2 | 213.5 | 71.1 | 40.0 | 67.3 | 59.7 | 18.7 | 44.9 | 46.2 | 15.8 | -7.7 | 6.2 | -32.7 |
| 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 | | 1.2 | 1.4 | 1.0 | 1.2 | 1.9 | 3.1 | 3.2 | 3.3 | 4.1 | 3.9 |
|---|
| Interest Expense | | 3.3 | 3.3 | 3.0 | 2.8 | 2.4 | 2.3 | 2.1 | 2.2 | 2.3 | 2.2 |
|---|
| Other Expense | | -2.3 | -1.1 | -1.3 | -2.5 | -0.7 | 1.7 | 0.4 | -27.1 | 3.6 | 1.8 |
|---|
| IBT | | -10.6 | 53.5 | 36.0 | 4.2 | 37.5 | 136.7 | 49.2 | -4.7 | 67.8 | 46.9 |
|---|
| Income Tax Expense | | -2.4 | 14.2 | 10.2 | 1.0 | 8.4 | 36.4 | 2.3 | -1.8 | 19.0 | 12.0 |
|---|
| Net Income | | -8.1 | 39.3 | 25.8 | 3.1 | 29.0 | 100.3 | 46.9 | -2.3 | 48.8 | 34.9 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | $0.00 | $0.00 | $0.00 | $8.14 | $12.13 | $8.38 | $2.80 | $1.56 | $2.62 | $2.32 | $0.72 | $1.71 | $1.69 | $0.59 | $-0.30 | $0.23 | $-1.30 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $7.93 | $11.69 | $7.98 | $2.69 | $1.51 | $2.52 | $2.25 | $0.71 | $1.67 | $1.69 | $0.59 | $-0.30 | $0.23 | $-1.30 |
|---|
| Shares Outstanding | | 22.5 | 22.8 | 23.6 | 24.0 | 24.6 | 25.5 | 25.4 | 25.5 | 25.7 | 25.7 | 25.8 | 26.0 | 26.0 | 25.7 | 25.6 | 25.4 | 25.2 |
|---|
| Diluted Shares Outstanding | | 22.5 | 22.9 | 23.8 | 24.6 | 25.5 | 26.8 | 26.4 | 26.5 | 26.7 | 26.4 | 26.3 | 26.5 | 26.0 | 25.7 | 25.6 | 25.4 | 25.2 |
| 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 | $2.06 | $1.45 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $2.01 | $1.42 |
|---|
| Shares Outstanding | | 22.5 | 23.0 | 23.1 | 23.2 | 23.6 | 23.6 | 23.6 | 23.6 | 23.7 | 24.0 |
|---|
| Diluted Shares Outstanding | | 22.5 | 23.0 | 23.1 | 23.3 | 23.8 | 23.7 | 23.9 | 23.6 | 24.2 | 24.5 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 215.6 | 127.4 | 262.2 | 158.4 | 76.6 | 304.0 | 201.9 | 190.2 | 120.8 | 114.3 | 165.0 | 157.0 | 105.4 | 90.7 | 141.3 | 102.6 |
|---|
| Short Term Investments | | 44.9 | 29.8 | 67.8 | 167.7 | 48.3 | 65.4 | 116.6 | 106.8 | 56.4 | 56.8 | 61.6 | 45.9 | 35.9 | 29.1 | 34.0 | 39.3 |
|---|
| Total Cash & ST Investments | | 260.5 | 157.2 | 330.1 | 326.0 | 125.0 | 369.4 | 318.5 | 297.0 | 177.2 | 171.1 | 226.6 | 203.0 | 141.3 | 119.8 | 175.3 | 141.9 |
|---|
| Accounts Receivable | | 441.4 | 459.5 | 482.2 | 611.6 | 605.1 | 346.6 | 310.8 | 317.9 | 310.9 | 283.9 | 260.9 | 244.6 | 211.9 | 192.9 | 157.2 | 153.6 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 40.2 | 40.1 | 37.8 | 30.4 | 25.3 | 22.2 | 62.7 | 60.6 | 62.5 | 58.4 | 66.3 | 106.4 | 98.6 |
|---|
| Other Current Assets | | 65.4 | 58.9 | 72.5 | 11.9 | 5.9 | 4.4 | 4.7 | 9.0 | 12.1 | 4.3 | 3.9 | 5.0 | 7.0 | 7.2 | 6.2 | 5.7 |
|---|
| Total Current Assets | | 767.2 | 675.6 | 884.8 | 989.8 | 776.1 | 758.2 | 664.4 | 649.2 | 522.3 | 522.0 | 552.1 | 515.0 | 418.5 | 386.1 | 445.1 | 399.7 |
| 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 | | 120.6 | 114.9 | 74.1 | 127.4 | 150.5 | 215.6 | 172.9 | 262.2 | 251.5 | 187.3 |
|---|
| Short Term Investments | | 12.0 | 24.8 | 24.6 | 29.8 | 40.6 | 44.9 | 68.1 | 67.8 | 89.3 | 153.1 |
|---|
| Total Cash & ST Investments | | 132.6 | 139.7 | 98.7 | 157.2 | 191.1 | 260.5 | 240.9 | 330.1 | 340.8 | 340.4 |
|---|
| Accounts Receivable | | 432.1 | 449.0 | 468.3 | 459.5 | 457.5 | 463.9 | 467.2 | 506.6 | 480.5 | 440.7 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 31.0 | 33.2 |
|---|
| Other Current Assets | | 92.4 | 49.5 | 58.2 | 58.9 | 43.3 | 42.8 | 50.4 | 72.5 | 68.8 | 84.1 |
|---|
| Total Current Assets | | 657.1 | 638.2 | 625.2 | 675.6 | 691.9 | 767.2 | 758.5 | 884.8 | 890.1 | 865.2 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 1,157.8 | 1,258.8 | 1,084.8 | 977.0 | 802.6 | 793.9 | 752.1 | 631.2 | 591.2 | 532.5 | 483.0 | 409.9 | 394.4 | 444.0 | 415.4 | 407.2 |
|---|
| Goodwill | | 304.8 | 304.8 | 304.8 | 305.4 | 300.3 | 88.3 | 88.3 | 108.3 | 108.3 | 108.9 | 96.5 | 77.1 | 76.4 | 73.2 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 94.7 | 88.6 | 101.2 | 113.8 | 126.6 | 55.0 | 58.8 | 68.9 | 73.5 | 80.5 | 76.8 | 72.8 | 75.4 | 79.6 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 5.6 | 0.0 | 6.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -39.6 | -38.4 | -40.2 | -37.5 | -39.2 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 68.5 | 92.4 | 95.1 | 101.9 | 101.6 | 77.5 | 79.9 | 74.1 | 64.4 | 66.1 | 54.5 | 52.9 | 52.6 | 51.6 | 20.2 | 34.6 |
|---|
| Total Long-Term Assets | | 1,641.3 | 1,754.1 | 1,600.3 | 1,504.5 | 1,336.6 | 1,020.8 | 986.8 | 890.0 | 843.3 | 788.0 | 710.8 | 612.6 | 598.8 | 648.4 | 471.1 | 461.3 |
|---|
| Total Assets | | 2,408.5 | 2,429.7 | 2,485.1 | 2,494.3 | 2,112.7 | 1,779.0 | 1,651.2 | 1,539.2 | 1,365.6 | 1,310.0 | 1,262.9 | 1,127.6 | 1,017.3 | 1,034.5 | 916.2 | 861.0 |
| 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 | | 1,376.3 | 1,343.1 | 1,292.1 | 1,258.8 | 1,242.9 | 1,157.8 | 1,112.8 | 1,084.8 | 1,026.2 | 1,023.1 |
|---|
| Goodwill | | 304.8 | 304.8 | 304.8 | 304.8 | 304.8 | 304.8 | 304.8 | 304.8 | 304.8 | 304.8 |
|---|
| Intangible Assets | | 79.2 | 82.4 | 85.4 | 88.6 | 91.6 | 94.7 | 97.9 | 101.2 | 104.3 | 107.5 |
|---|
| Long-Term Investments | | 5.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.3 | 6.5 | 7.1 |
|---|
| Other Long-Term Assets | | 71.0 | 89.7 | 90.2 | 92.4 | 74.7 | 74.0 | 73.1 | 95.1 | 97.9 | 99.5 |
|---|
| Total Long-Term Assets | | 1,844.1 | 1,829.3 | 1,781.7 | 1,754.1 | 1,722.3 | 1,641.3 | 1,598.7 | 1,600.3 | 1,547.3 | 1,548.9 |
|---|
| Total Assets | | 2,501.2 | 2,467.4 | 2,406.9 | 2,429.7 | 2,414.2 | 2,408.5 | 2,357.1 | 2,485.1 | 2,437.4 | 2,414.1 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 222.3 | 172.8 | 214.0 | 317.5 | 311.4 | 170.9 | 134.4 | 143.8 | 129.1 | 133.3 | 130.9 | 104.2 | 89.1 | 84.3 | 66.5 | 62.1 |
|---|
| Short-Term Debt | | 91.3 | 98.3 | 99.1 | 92.5 | 73.4 | 88.6 | 77.6 | 54.1 | 61.9 | 64.1 | 44.9 | 41.4 | 45.1 | 56.7 | 45.1 | 27.0 |
|---|
| Other Current Liabilities | | 309.7 | 385.0 | 378.0 | 352.1 | 317.9 | 247.1 | 232.3 | 243.3 | 203.0 | 181.7 | 180.8 | 186.7 | 166.2 | 151.3 | 8.4 | 144.5 |
|---|
| Current Liabilities | | 645.9 | 666.0 | 701.6 | 768.5 | 702.7 | 506.5 | 444.3 | 451.3 | 402.6 | 387.5 | 364.6 | 340.8 | 309.6 | 299.7 | 263.7 | 233.9 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 164.3 | 176.9 | 166.9 | 172.8 | 204.7 | 222.3 | 209.9 | 214.0 | 245.9 | 246.0 |
|---|
| Short-Term Debt | | 114.1 | 112.2 | 100.8 | 98.3 | 95.3 | 91.3 | 95.2 | 99.1 | 129.7 | 127.0 |
|---|
| Other Current Liabilities | | 346.0 | 349.0 | 327.6 | 385.0 | 360.7 | 309.7 | 313.5 | 378.0 | 291.4 | 229.1 |
|---|
| Current Liabilities | | 670.5 | 661.4 | 624.3 | 666.0 | 665.6 | 645.9 | 618.6 | 701.6 | 668.4 | 641.3 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 145.0 | 315.1 | 338.6 | 346.2 | 263.8 | 315.0 | 318.5 | 237.6 | 207.0 | 179.5 | 167.6 | 102.5 | 81.3 | 112.9 | 46.8 | 42.7 |
|---|
| Capital Leases | | 185.6 | 224.3 | 208.8 | 174.1 | 111.6 | 119.3 | 72.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 45.6 | 78.6 | 55.8 | 61.3 | 64.9 | 72.4 | 66.2 | 56.4 | 49.2 | 91.5 | 78.1 | 64.4 | 64.0 | 45.3 | 19.9 | 19.4 |
|---|
| Total Liabilities | | 1,177.0 | 1,115.4 | 1,242.7 | 1,342.9 | 1,183.6 | 950.4 | 888.2 | 821.5 | 714.2 | 711.1 | 674.2 | 566.7 | 496.9 | 575.5 | 450.6 | 381.2 |
| 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 | | 346.4 | 379.2 | 362.1 | 315.1 | 310.4 | 330.6 | 323.1 | 338.6 | 519.8 | 516.4 |
|---|
| Capital Leases | | 246.4 | 250.1 | 248.7 | 224.3 | 225.2 | 185.6 | 174.1 | 176.6 | 203.2 | 205.2 |
|---|
| Def. Tax Liability | | 114.0 | 78.3 | 79.3 | 78.6 | 65.7 | 45.6 | 44.8 | 55.8 | 50.4 | 52.7 |
|---|
| Total Liabilities | | 1,178.3 | 1,167.0 | 1,112.1 | 1,115.4 | 1,107.1 | 1,177.0 | 1,134.4 | 1,242.7 | 1,216.7 | 1,202.7 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Retained Earnings | | 1,311.5 | 1,435.3 | 1,272.6 | 1,088.7 | 801.3 | 595.9 | 533.2 | 501.4 | 438.4 | 387.2 | 376.8 | 338.8 | 296.7 | 284.2 | 295.1 | 292.1 |
|---|
| Comprehensive Income | | 2.5 | 0.3 | 4.3 | 7.1 | 3.7 | 1.2 | 0.2 | -14.2 | -20.6 | -23.4 | -27.5 | -23.5 | -14.9 | -57.4 | -58.4 | -36.1 |
|---|
| Total Common Equity | | 1,231.5 | 1,314.4 | 1,242.4 | 1,151.4 | 929.1 | 828.6 | 763.0 | 717.7 | 651.5 | 598.9 | 588.7 | 560.9 | 520.5 | 459.0 | 465.6 | 479.7 |
| 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 | | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Retained Earnings | | 1,495.2 | 1,458.6 | 1,435.6 | 1,435.3 | 1,409.0 | 1,311.5 | 1,267.4 | 1,272.6 | 1,226.6 | 1,194.6 |
|---|
| Comprehensive Income | | 0.1 | 0.5 | -0.1 | 0.3 | 2.3 | 2.5 | 3.3 | 4.3 | 5.6 | 6.6 |
|---|
| Total Common Equity | | 1,322.9 | 1,300.4 | 1,294.7 | 1,314.4 | 1,307.1 | 1,231.5 | 1,222.7 | 1,242.4 | 1,220.7 | 1,211.4 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 421.9 | 413.5 | 437.7 | 438.7 | 337.1 | 403.5 | 396.1 | 291.7 | 268.9 | 243.7 | 212.5 | 143.8 | 126.5 | 169.6 | 91.8 | 69.7 |
|---|
| Book Value | | 1,231.5 | 1,314.4 | 1,242.4 | 1,151.4 | 929.1 | 828.6 | 763.0 | 717.7 | 651.5 | 598.9 | 588.7 | 560.9 | 520.5 | 459.0 | 465.6 | 479.7 |
| 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 | | 1,322.9 | 1,300.4 | 1,294.7 | 1,314.4 | 1,307.1 | 1,231.5 | 1,222.7 | 1,242.4 | 1,220.7 | 1,211.4 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 127.7 | 60.1 | 173.4 | 195.4 | 298.2 | 213.5 | 71.1 | 40.0 | 67.3 | 59.7 | 18.7 | 44.9 | 46.2 | 15.8 | -7.7 | 6.3 | -32.4 |
|---|
| Depreciation & Amortization | | 147.6 | 170.3 | 149.1 | 145.7 | 140.0 | 124.2 | 118.4 | 112.5 | 108.6 | 103.1 | 103.1 | 93.0 | 86.2 | 88.4 | 87.8 | 74.0 | 71.8 |
|---|
| Stock-Based Compensation | | 12.2 | 10.6 | 11.4 | 11.4 | 12.8 | 11.4 | 10.5 | 9.5 | 8.4 | 7.0 | 7.6 | 8.0 | 7.0 | 5.5 | 6.1 | 6.5 | 5.7 |
|---|
| Change Working Capital | | 27.3 | -42.8 | -13.0 | 29.6 | 31.1 | -4.1 | -1.5 | -28.0 | 55.9 | -15.6 | -36.3 | -18.3 | -7.4 | -9.8 | 8.0 | 9.9 | -7.4 |
|---|
| Change In Accounts Receivable | | -3.7 | 30.9 | 45.5 | 41.2 | 7.0 | 1.5 | 4.3 | 1.2 | 2.3 | 4.1 | 1.6 | 1.0 | 1.9 | 2.1 | 1.5 | 2.4 | 0.9 |
|---|
| Change In Accounts Payable | | 20.2 | -36.2 | -21.0 | -10.3 | 46.9 | 106.1 | 40.7 | -27.0 | 52.0 | 10.4 | -11.3 | -15.1 | 32.5 | 8.6 | 3.6 | 18.5 | 5.2 |
|---|
| Change In Inventories | | 40.1 | 0.0 | 0.0 | 0.0 | 0.0 | -1.5 | -4.3 | -1.2 | -33.2 | -28.0 | -33.0 | 4.7 | -29.8 | -29.0 | 0.3 | -10.3 | -11.9 |
|---|
| Other Non-cash Items | | 274.9 | -2.6 | -57.4 | -54.5 | -5.1 | -14.0 | -0.2 | 31.0 | 13.3 | 8.0 | 7.8 | 2.0 | 7.1 | 4.0 | 0.8 | 1.2 | 0.1 |
|---|
| Cash from Operations | | 358.6 | 0.0 | 0.0 | 322.2 | 470.8 | 323.5 | 206.0 | 170.4 | 255.3 | 151.9 | 110.3 | 146.0 | 143.8 | 93.5 | 84.5 | 100.9 | 26.3 |
| 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 | | -8.1 | 39.3 | 25.8 | 3.1 | 29.0 | 100.3 | 46.9 | -2.3 | 48.8 | 34.9 |
|---|
| Depreciation & Amortization | | 45.0 | 35.1 | 40.9 | 40.0 | 39.4 | 36.6 | 36.3 | 36.8 | 37.4 | 37.1 |
|---|
| Stock-Based Compensation | | 1.7 | 0.0 | 3.8 | 2.4 | 2.3 | 2.7 | 3.4 | 2.9 | 2.8 | 3.0 |
|---|
| Change Working Capital | | -3.5 | -10.8 | 41.2 | -69.6 | -19.7 | 19.9 | 41.6 | -54.9 | 34.7 | 5.9 |
|---|
| Change In Accounts Receivable | | 33.9 | -6.8 | 13.5 | 1.1 | 1.2 | 5.6 | 3.6 | 35.1 | -2.3 | -40.1 |
|---|
| Change In Accounts Payable | | -20.9 | 24.1 | 10.1 | -49.5 | 8.0 | 9.3 | 32.2 | -70.5 | 30.6 | 27.9 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 40.1 |
|---|
| Other Non-cash Items | | 12.0 | -2.7 | -2.3 | 1.1 | -6.1 | -92.7 | 4.4 | 36.5 | -1.6 | 82.8 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 127.4 | 91.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -254.5 | -114.8 | -223.1 | -219.0 | -165.5 | -78.5 | -57.5 | -102.4 | -54.1 | -75.6 | -78.7 | -86.9 | -43.9 | -34.0 | -44.5 | -58.5 | -15.8 |
|---|
| Acquisitions | | -94.4 | 0.0 | 0.0 | 0.0 | 2.8 | -230.4 | 14.2 | 11.5 | 4.7 | 2.5 | -22.0 | -29.8 | -2.6 | -4.1 | -180.0 | 5.3 | -4.4 |
|---|
| Investments | | -54.9 | -22.0 | -29.2 | -96.5 | -182.4 | -81.4 | -165.1 | -129.7 | -108.5 | -73.5 | -69.4 | -61.4 | -45.8 | -39.6 | -55.9 | -59.7 | -65.2 |
|---|
| Sales of Investment | | 162.9 | 29.2 | 66.6 | 198.1 | 64.3 | 73.2 | 216.7 | 120.4 | 58.7 | 73.8 | 74.2 | 45.8 | 35.9 | 32.7 | 60.7 | 65.0 | 119.7 |
|---|
| Other Investing Activities | | 119.5 | 0.0 | 0.0 | 95.7 | 19.7 | 13.8 | -0.9 | 2.0 | 4.3 | 4.3 | 8.8 | 6.6 | 4.9 | 2.2 | 6.4 | 1.8 | 10.2 |
|---|
| Cash from Investing | | -139.2 | 0.0 | 0.0 | -21.7 | -261.1 | -303.2 | 7.5 | -98.2 | -95.0 | -68.5 | -87.2 | -125.6 | -51.6 | -42.9 | -213.3 | -46.2 | 44.7 |
| 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 | | -11.2 | -68.7 | -27.5 | -14.5 | -53.3 | -64.9 | -54.0 | -58.7 | -92.8 | -49.0 |
|---|
| Acquisitions | | 2.0 | 26.4 | 0.0 | 0.0 | -2.3 | 0.0 | 1.0 | 1.3 | -99.2 | 2.4 |
|---|
| Investments | | -10.0 | -12.0 | 0.0 | 0.0 | 0.0 | -24.0 | 0.0 | -5.2 | -16.2 | -33.5 |
|---|
| Sales of Investment | | 0.0 | 25.0 | 0.0 | 5.2 | 10.7 | 27.4 | 22.9 | 5.6 | 37.6 | 96.9 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 100.9 | 0.7 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -69.6 | 17.5 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -70.7 | 0.0 | 0.0 | -83.3 | -115.5 | -173.9 | -326.1 | -58.9 | -71.3 | -68.9 | -52.2 | -100.8 | -40.4 | -43.2 | -53.0 | -16.1 | -17.0 |
|---|
| Debt Issued | | 54.4 | 413.5 | -24.3 | 82.3 | 217.1 | 107.4 | 333.6 | 163.3 | 94.0 | 94.2 | 83.4 | 169.5 | 57.8 | 0.0 | 130.8 | 38.2 | 86.7 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 53.5 | 225.0 | 17.7 | 0.0 | 10.0 | 0.0 | 105.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.8 |
|---|
| Repurchase of Common Stock | | -81.9 | -75.6 | -75.2 | -91.5 | -65.0 | -83.1 | -6.6 | -9.1 | -9.4 | -6.0 | -9.5 | -12.8 | 0.0 | 0.0 | 0.0 | 0.0 | 11.4 |
|---|
| Dividends Paid | | -11.4 | 0.0 | 0.0 | -11.5 | -10.8 | -8.1 | -8.2 | -8.2 | -8.2 | -8.3 | -8.3 | -6.8 | -4.1 | -3.2 | -3.2 | -3.2 | -3.1 |
|---|
| Other Financing Activities | | -27.1 | 0.0 | 0.0 | -10.3 | 63.4 | -36.1 | 4.4 | -1.9 | -2.1 | -4.7 | -3.7 | 3.0 | 4.1 | 10.4 | 134.4 | 3.3 | -0.8 |
|---|
| Cash from Financing | | -191.1 | 0.0 | 0.0 | -196.6 | -128.0 | -247.6 | -111.4 | -60.4 | -91.0 | -77.9 | -73.8 | -12.4 | -40.5 | -36.0 | 78.1 | -16.0 | -7.7 |
| 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 | -18.3 | -17.4 |
|---|
| Debt Issued | | 460.5 | -30.9 | 28.6 | 49.4 | 7.8 | -16.2 | 3.7 | -19.5 | 9.7 | 25.5 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -17.4 | -16.4 | -19.7 | -22.0 | -19.1 | -24.5 | -16.0 | -15.7 | -25.6 | -24.6 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.8 | -2.9 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | 0.6 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -47.1 | -44.3 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 28.3 | -25.4 | -134.8 | 103.9 | 81.8 | -227.3 | 102.0 | 11.7 | 69.4 | 5.5 | -50.7 | 7.9 | 51.7 | 14.7 | -50.6 | 38.7 | 63.2 |
|---|
| Closing Cash Balance | | 215.6 | 102.0 | 127.4 | 262.2 | 158.4 | 76.6 | 304.0 | 201.9 | 190.2 | 120.8 | 114.3 | 165.0 | 157.0 | 105.4 | 90.7 | 141.3 | 102.6 |
| 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 | | -18.6 | 5.7 | 40.8 | -53.3 | -23.0 | -65.1 | 42.7 | -89.4 | 10.7 | 64.2 |
|---|
| Closing Cash Balance | | 102.0 | 120.6 | 114.9 | 74.1 | 127.4 | 150.5 | 215.6 | 172.9 | 262.2 | 251.5 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 104.1 | 114.2 | 45.8 | 90.2 | 305.3 | 245.0 | 148.5 | 67.9 | 201.3 | 76.3 | 31.5 | 59.1 | 99.9 | 59.5 | 40.0 | 42.3 | 10.5 |
|---|
| Real Free Cash Flow | | 91.9 | 103.6 | 34.5 | 78.7 | 292.5 | 233.6 | 138.0 | 58.4 | 192.8 | 69.3 | 23.9 | 51.1 | 92.9 | 54.0 | 34.0 | 35.9 | 4.8 |
| 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 | | 46.9 | 39.5 | 84.1 | -36.8 | -0.9 | 19.3 | 79.7 | -52.2 | 34.6 | 42.0 |
|---|
| Real Free Cash Flow | | 45.2 | 39.5 | 80.3 | -39.2 | -3.2 | 16.5 | 76.3 | -55.1 | 31.8 | 39.0 |