AVNS
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Total Revenues | | 701.2 | 701.2 | 687.8 | 673.3 | 820.0 | 744.6 | 714.8 | 697.6 | 652.3 | 611.6 | 1,592.3 | 1,574.4 | 1,672.1 | 1,677.5 | 1,684.0 | 1,659.9 |
|---|
| Cost of Revenues | | 352.2 | 352.2 | 306.5 | 293.6 | 370.0 | 380.3 | 341.5 | 295.4 | 261.4 | 274.7 | 1,034.4 | 1,042.8 | 1,123.5 | 1,065.3 | 1,081.5 | 1,069.1 |
|---|
| Gross Profit | | 349.0 | 349.0 | 381.3 | 379.7 | 450.0 | 364.3 | 373.3 | 402.2 | 390.9 | 336.9 | 557.9 | 531.6 | 548.6 | 612.2 | 602.5 | 590.8 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 180.9 | 177.8 | 175.0 | 167.5 | 179.6 | 170.4 | 171.7 | 166.1 | 173.3 | 171.3 |
|---|
| Cost of Revenues | | 94.9 | 96.7 | 82.9 | 77.7 | 80.3 | 77.5 | 76.1 | 71.3 | 75.9 | 75.8 |
|---|
| Gross Profit | | 86.0 | 81.1 | 92.1 | 89.8 | 99.3 | 92.9 | 95.6 | 94.8 | 97.4 | 95.5 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 27.2 | 30.6 | 32.3 | 34.9 | 37.7 | 41.8 | 38.2 | 41.1 | 32.3 | 33.6 | 37.9 | 33.0 | 31.2 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 318.1 | 341.9 | 300.3 | 332.6 | 399.1 | 340.4 | 321.7 | 411.1 | 398.5 | 424.5 | 351.4 | 343.0 | 351.7 |
|---|
| Depreciation & Amortization | | 38.9 | 29.0 | 45.5 | 46.1 | 48.9 | 38.5 | 44.1 | 43.6 | 33.5 | 59.5 | 65.2 | 65.4 | 85.4 | 69.2 | 57.6 | 51.1 |
|---|
| Total Operating Expenses | | 410.6 | 410.6 | 341.3 | 375.5 | 376.0 | 355.4 | 419.4 | 457.9 | 390.4 | 380.0 | 470.5 | 435.3 | 454.3 | 386.9 | 374.5 | 380.1 |
|---|
| Operating Income | | -61.6 | -61.6 | 40.0 | 4.2 | 74.0 | 8.9 | -46.1 | -55.7 | 0.5 | -43.1 | 87.4 | -377.7 | 94.3 | 225.3 | 228.0 | 210.7 |
| 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 | 6.8 | 6.1 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 68.4 | 78.7 |
|---|
| Depreciation & Amortization | | 9.9 | 9.4 | 10.0 | 9.6 | 11.1 | 11.7 | 11.3 | 11.4 | 11.5 | 11.0 |
|---|
| Total Operating Expenses | | 175.3 | 68.0 | 84.8 | 82.5 | 86.8 | 76.2 | 79.5 | 87.4 | 75.2 | 94.3 |
|---|
| Operating Income | | -89.3 | 13.1 | 7.3 | 7.3 | 12.5 | 16.7 | 16.1 | 7.4 | 22.2 | 1.2 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Interest Income | | 3.2 | 3.2 | 5.1 | 2.9 | 1.2 | 0.2 | 1.2 | 6.7 | 7.8 | 2.5 | 0.6 | 0.3 | 2.9 | 2.6 | 2.6 | 4.1 |
|---|
| Interest Expense | | 7.8 | 4.0 | 12.2 | 15.0 | 10.0 | 3.3 | 15.6 | 15.0 | 26.4 | 31.6 | 32.7 | 33.1 | 6.0 | 0.1 | 0.8 | 0.2 |
|---|
| Other Expense | | -4.6 | -4.6 | -443.3 | -12.1 | -8.8 | -3.1 | -14.4 | -8.3 | -18.6 | -29.1 | -18.3 | -474.0 | 3.8 | 2.5 | 1.8 | 3.9 |
|---|
| IBT | | -66.2 | -66.2 | -403.3 | -7.9 | 65.2 | 5.8 | -60.5 | -64.0 | -18.1 | -72.2 | 55.3 | -410.5 | 91.2 | 227.8 | 229.8 | 214.6 |
|---|
| Income Tax Expense | | 1.7 | 1.7 | -17.0 | 2.0 | 14.7 | 0.6 | -33.3 | -18.1 | -9.6 | -40.1 | 15.5 | 15.8 | 64.1 | 73.2 | 77.2 | 72.2 |
|---|
| Net Income | | -67.9 | -67.9 | -392.1 | -61.8 | 50.5 | 5.2 | -27.2 | -45.9 | 57.5 | 79.3 | 39.8 | -426.3 | 27.1 | 154.6 | 152.6 | 142.4 |
| 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 | | 0.6 | 0.5 | 0.6 | 1.5 | 0.8 | 0.7 | 3.0 | 0.6 | 1.0 | 0.9 |
|---|
| Interest Expense | | 1.9 | 1.8 | 2.0 | 2.1 | 2.8 | 3.2 | 3.1 | 3.1 | 3.3 | 4.7 |
|---|
| Other Expense | | 90.5 | -14.3 | -83.2 | 2.4 | -433.0 | -7.2 | -9.9 | -5.9 | -2.3 | -3.8 |
|---|
| IBT | | 1.2 | -1.2 | -75.9 | 9.7 | -420.5 | 9.5 | 6.2 | 1.5 | 8.9 | -2.6 |
|---|
| Income Tax Expense | | -2.5 | 0.2 | 0.9 | 3.1 | -23.5 | 3.6 | 1.9 | 1.0 | -2.1 | 6.2 |
|---|
| Net Income | | 3.7 | -1.4 | -76.8 | 6.6 | -397.3 | 4.3 | 1.8 | -0.9 | 10.5 | -3.7 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| EPS | | $0.00 | $0.00 | $0.00 | $-1.33 | $1.08 | $0.13 | $-0.57 | $-0.96 | $1.22 | $1.69 | $0.85 | $-9.15 | $0.58 | $3.32 | $3.28 | $3.06 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-1.33 | $1.07 | $0.13 | $-0.57 | $-0.96 | $1.22 | $1.69 | $0.85 | $-9.15 | $0.58 | $3.32 | $3.28 | $3.06 |
|---|
| Shares Outstanding | | 46.4 | 46.4 | 46.0 | 46.6 | 46.9 | 48.1 | 47.8 | 47.6 | 47.2 | 46.8 | 46.6 | 46.6 | 46.5 | 46.5 | 46.5 | 46.5 |
|---|
| Diluted Shares Outstanding | | 46.4 | 46.4 | 46.0 | 46.6 | 47.3 | 48.6 | 47.8 | 47.6 | 47.2 | 46.8 | 47.0 | 46.6 | 46.5 | 46.5 | 46.5 | 46.5 |
| 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 | $0.23 | $-0.08 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.23 | $-0.08 |
|---|
| Shares Outstanding | | 46.4 | 46.4 | 46.1 | 46.1 | 46.0 | 46.0 | 45.9 | 46.2 | 46.2 | 46.8 |
|---|
| Diluted Shares Outstanding | | 46.4 | 46.4 | 46.8 | 46.8 | 46.0 | 46.6 | 46.3 | 46.2 | 46.6 | 46.8 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Cash And Equivalents | | 92.2 | 107.7 | 87.7 | 127.7 | 118.5 | 111.5 | 205.3 | 384.5 | 219.7 | 113.7 | 129.5 | 149.0 | 44.1 | 47.9 |
|---|
| 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 |
|---|
| Total Cash & ST Investments | | 92.2 | 107.7 | 87.7 | 127.7 | 118.5 | 111.5 | 205.3 | 384.5 | 219.7 | 113.7 | 129.5 | 149.0 | 44.1 | 47.9 |
|---|
| Accounts Receivable | | 123.0 | 132.8 | 142.8 | 167.9 | 131.2 | 167.9 | 163.8 | 150.5 | 203.0 | 190.1 | 224.7 | 233.9 | 203.3 | 183.7 |
|---|
| Inventory | | 163.9 | 138.8 | 163.2 | 190.3 | 150.3 | 168.9 | 145.9 | 121.4 | 91.1 | 272.5 | 303.2 | 283.1 | 285.6 | 301.7 |
|---|
| Other Current Assets | | 95.0 | 14.1 | 93.3 | 13.9 | 18.6 | 18.9 | 23.5 | 57.2 | 14.4 | 17.2 | 18.6 | 16.8 | 52.1 | 60.4 |
|---|
| Total Current Assets | | 474.1 | 393.4 | 487.0 | 499.8 | 418.6 | 467.2 | 538.5 | 713.6 | 1,160.7 | 593.5 | 676.0 | 684.9 | 585.1 | 593.7 |
| 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 | | 70.5 | 90.3 | 97.0 | 107.7 | 89.0 | 92.2 | 75.8 | 87.7 | 107.1 | 81.8 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 70.5 | 90.3 | 97.0 | 107.7 | 89.0 | 92.2 | 75.8 | 87.7 | 107.1 | 81.8 |
|---|
| Accounts Receivable | | 111.3 | 110.2 | 104.8 | 132.8 | 131.9 | 123.0 | 131.3 | 142.8 | 145.2 | 152.3 |
|---|
| Inventory | | 150.6 | 142.7 | 138.1 | 138.8 | 161.9 | 163.9 | 165.6 | 163.2 | 156.6 | 148.3 |
|---|
| Other Current Assets | | 19.0 | 12.8 | 12.5 | 14.1 | 89.8 | 95.0 | 95.1 | 93.3 | 115.7 | 124.5 |
|---|
| Total Current Assets | | 351.4 | 356.0 | 352.4 | 393.4 | 472.6 | 474.1 | 467.8 | 487.0 | 524.6 | 506.9 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Property, Plant & Equipment | | 140.1 | 144.8 | 144.0 | 194.5 | 206.7 | 223.6 | 248.5 | 154.1 | 109.9 | 260.8 | 279.5 | 277.8 | 324.9 | 325.7 |
|---|
| Goodwill | | 794.4 | 455.6 | 796.1 | 819.4 | 801.6 | 802.5 | 800.9 | 783.6 | 764.7 | 1,029.0 | 945.2 | 1,426.1 | 1,430.1 | 1,434.1 |
|---|
| Intangible Assets | | 226.2 | 112.3 | 239.5 | 251.0 | 141.2 | 157.7 | 184.3 | 168.2 | 148.9 | 169.8 | 82.6 | 108.3 | 141.2 | 176.8 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.1 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 16.7 | 23.2 | 19.3 | 17.6 | 16.5 | 11.8 | 11.3 | 7.6 | 4.1 | 3.6 | 2.0 | 30.5 | 2.7 | 3.9 |
|---|
| Total Long-Term Assets | | 1,183.7 | 760.8 | 1,205.4 | 1,287.1 | 1,176.0 | 1,205.6 | 1,261.1 | 1,119.8 | 1,035.2 | 1,478.3 | 1,324.2 | 1,842.7 | 1,898.9 | 1,940.5 |
|---|
| Total Assets | | 1,657.8 | 1,154.2 | 1,692.4 | 1,786.9 | 1,594.6 | 1,672.8 | 1,799.6 | 1,833.4 | 2,195.9 | 2,071.8 | 2,000.2 | 2,527.6 | 2,484.0 | 2,534.2 |
| 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 | | 145.3 | 145.4 | 141.9 | 144.8 | 136.0 | 140.1 | 140.4 | 144.0 | 143.9 | 151.7 |
|---|
| Goodwill | | 394.4 | 381.2 | 455.9 | 455.6 | 795.1 | 794.4 | 794.9 | 796.1 | 791.5 | 762.6 |
|---|
| Intangible Assets | | 122.0 | 105.4 | 107.2 | 112.3 | 220.1 | 226.2 | 232.8 | 239.5 | 242.2 | 222.6 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 54.6 | 25.7 | 25.4 | 23.2 | 25.8 | 16.7 | 19.1 | 19.3 | 18.4 | 18.5 |
|---|
| Total Long-Term Assets | | 716.3 | 683.0 | 755.4 | 760.8 | 1,183.6 | 1,183.7 | 1,193.5 | 1,205.4 | 1,200.3 | 1,159.8 |
|---|
| Total Assets | | 1,067.7 | 1,039.0 | 1,107.8 | 1,154.2 | 1,656.2 | 1,657.8 | 1,661.3 | 1,692.4 | 1,724.9 | 1,666.7 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Accounts Payable | | 51.4 | 54.3 | 56.3 | 67.9 | 56.4 | 67.6 | 83.0 | 169.9 | 171.2 | 173.1 | 163.2 | 168.7 | 118.5 | 102.2 |
|---|
| Short-Term Debt | | 24.6 | 20.3 | 34.2 | 19.0 | 14.7 | 15.5 | 14.7 | 0.0 | 39.8 | 0.0 | 0.0 | 3.9 | 11.9 | 75.9 |
|---|
| Other Current Liabilities | | 132.2 | 73.3 | 127.4 | 98.9 | 68.1 | 83.2 | 114.8 | 94.4 | 33.9 | 151.3 | 152.0 | 160.0 | 167.8 | 160.3 |
|---|
| Current Liabilities | | 208.2 | 165.9 | 234.6 | 185.8 | 139.2 | 166.3 | 212.5 | 264.3 | 389.8 | 324.4 | 315.2 | 356.0 | 310.4 | 359.1 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 54.2 | 48.8 | 46.0 | 54.3 | 54.2 | 51.4 | 57.0 | 56.3 | 52.1 | 65.4 |
|---|
| Short-Term Debt | | 18.9 | 19.8 | 19.8 | 20.3 | 23.1 | 24.6 | 20.9 | 34.2 | 31.6 | 33.2 |
|---|
| Other Current Liabilities | | 74.8 | 60.5 | 54.9 | 73.3 | 129.4 | 126.1 | 109.8 | 127.4 | 77.0 | 56.1 |
|---|
| Current Liabilities | | 147.9 | 134.6 | 137.2 | 165.9 | 212.9 | 208.2 | 205.2 | 234.6 | 170.7 | 160.5 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Long-Term Debt | | 164.9 | 149.9 | 187.7 | 261.0 | 172.8 | 233.3 | 310.7 | 247.7 | 541.1 | 579.0 | 578.1 | 632.3 | 0.0 | 0.0 |
|---|
| Capital Leases | | 28.8 | 35.5 | 41.1 | 47.5 | 57.5 | 68.8 | 77.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 23.4 | 5.5 | 23.8 | 25.4 | 9.6 | 5.7 | 0.0 | 4.4 | 17.8 | 35.8 | 23.8 | 27.9 | 90.5 | 96.4 |
|---|
| Total Liabilities | | 435.8 | 325.7 | 456.1 | 495.7 | 330.7 | 416.3 | 534.4 | 536.2 | 980.5 | 969.3 | 944.9 | 1,036.4 | 404.9 | 478.5 |
| 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 | | 114.8 | 117.5 | 121.1 | 149.9 | 179.1 | 193.7 | 193.8 | 187.7 | 287.8 | 234.2 |
|---|
| Capital Leases | | 30.9 | 32.2 | 33.5 | 35.5 | 40.2 | 43.2 | 38.1 | 28.3 | 42.2 | 44.4 |
|---|
| Def. Tax Liability | | 0.0 | 6.3 | 5.6 | 5.5 | 23.9 | 23.4 | 23.6 | 23.8 | 28.7 | 21.8 |
|---|
| Total Liabilities | | 289.7 | 262.7 | 268.4 | 325.7 | 426.5 | 435.8 | 433.4 | 456.1 | 502.8 | 431.9 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Common Stock | | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -314.0 | -707.0 | -314.9 | -253.1 | -310.3 | -315.5 | -288.3 | -242.4 | -299.9 | -379.2 | -419.0 | 7.3 | 0.0 | 0.0 |
|---|
| Comprehensive Income | | -37.5 | -44.6 | -27.0 | -35.8 | -33.8 | -28.1 | -32.0 | -33.7 | -31.3 | -50.1 | -43.2 | -19.1 | -19.6 | 10.1 |
|---|
| Total Common Equity | | 1,222.0 | 828.5 | 1,236.3 | 1,291.2 | 1,263.9 | 1,256.5 | 1,265.2 | 1,297.2 | 1,215.4 | 1,102.5 | 1,055.3 | 1,491.2 | 2,079.1 | 2,055.7 |
| 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 | | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
|---|
| Retained Earnings | | -778.6 | -777.2 | -700.4 | -707.0 | -309.7 | -314.0 | -315.8 | -314.9 | -325.4 | -321.7 |
|---|
| Comprehensive Income | | -32.6 | -32.0 | -42.3 | -44.6 | -36.9 | -37.5 | -29.5 | -27.0 | -33.0 | -28.4 |
|---|
| Total Common Equity | | 778.0 | 776.3 | 839.4 | 828.5 | 1,229.7 | 1,222.0 | 1,227.9 | 1,236.3 | 1,222.1 | 1,234.8 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Total Debt | | 218.3 | 170.2 | 209.1 | 280.0 | 187.5 | 248.8 | 325.4 | 247.7 | 580.9 | 579.0 | 578.1 | 636.2 | 11.9 | 75.9 |
|---|
| Book Value | | 1,222.0 | 828.5 | 1,236.3 | 1,291.2 | 1,263.9 | 1,256.5 | 1,265.2 | 1,297.2 | 1,215.4 | 1,102.5 | 1,055.3 | 1,491.2 | 2,079.1 | 2,055.7 |
| 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 | | 778.0 | 776.3 | 839.4 | 828.5 | 1,229.7 | 1,222.0 | 1,227.9 | 1,236.3 | 1,222.1 | 1,234.8 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Income | | 12.1 | -72.9 | -392.1 | -61.8 | 50.5 | 5.2 | -27.2 | -45.9 | 57.5 | 79.3 | 39.8 | -426.3 | 27.1 | 154.6 | 152.6 | 142.4 |
|---|
| Depreciation & Amortization | | 45.2 | 38.9 | 45.5 | 46.1 | 47.7 | 38.3 | 42.9 | 36.9 | 33.5 | 59.5 | 65.2 | 65.4 | 85.4 | 69.2 | 57.6 | 51.1 |
|---|
| Stock-Based Compensation | | 15.3 | 0.0 | 13.8 | 15.8 | 15.9 | 13.2 | 12.1 | 10.5 | 10.5 | 12.6 | 14.8 | 14.1 | 7.9 | 6.0 | 5.3 | 2.6 |
|---|
| Change Working Capital | | 5.7 | 9.8 | 35.0 | -18.0 | -24.3 | 26.0 | -67.8 | -59.6 | -143.4 | -4.3 | 91.6 | -17.0 | 12.8 | -11.9 | 9.6 | -68.3 |
|---|
| Change In Accounts Receivable | | 20.9 | 30.9 | -6.6 | 39.0 | -24.7 | -10.8 | 45.8 | -0.8 | 67.4 | -15.3 | 8.4 | 9.0 | 15.1 | -19.5 | 26.4 | -20.0 |
|---|
| Change In Accounts Payable | | -12.6 | 0.6 | -0.9 | -14.4 | 35.4 | -11.9 | -18.9 | -83.6 | -64.0 | 18.8 | 6.5 | 14.7 | 4.5 | 15.1 | 8.0 | -7.6 |
|---|
| Change In Inventories | | 10.0 | 0.2 | 39.0 | 4.7 | -30.9 | 17.2 | -21.8 | -21.3 | -34.5 | -16.8 | 41.0 | -20.2 | -2.9 | 14.3 | -15.1 | -13.1 |
|---|
| Other Non-cash Items | | 53.6 | 98.9 | 398.5 | 50.3 | 1.1 | 8.0 | 11.6 | -9.9 | -107.4 | 3.3 | -11.1 | 453.2 | 49.7 | 6.8 | -10.9 | 8.3 |
|---|
| Cash from Operations | | 61.6 | 0.0 | 0.0 | 32.4 | 90.9 | 87.3 | -2.5 | -74.5 | -145.6 | 144.2 | 188.8 | 97.6 | 147.9 | 223.8 | 202.6 | 139.6 |
| 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 | | -1.3 | -1.4 | -76.8 | 6.6 | -397.3 | 4.3 | 1.8 | -0.9 | 11.0 | -3.7 |
|---|
| Depreciation & Amortization | | 9.9 | 9.4 | 10.0 | 9.6 | 11.1 | 11.7 | 11.3 | 11.4 | 11.5 | 11.0 |
|---|
| Stock-Based Compensation | | 0.0 | 3.5 | 4.1 | 3.8 | 3.8 | 2.6 | 3.8 | 3.6 | 4.0 | 3.9 |
|---|
| Change Working Capital | | 14.8 | -2.9 | -6.8 | 5.4 | 45.0 | 3.7 | 8.3 | -22.4 | -3.4 | 20.6 |
|---|
| Change In Accounts Receivable | | 8.1 | 0.7 | -3.0 | 25.1 | 0.3 | -7.7 | -7.4 | 8.2 | 9.0 | 11.1 |
|---|
| Change In Accounts Payable | | 1.1 | 1.1 | 4.8 | -6.4 | 0.3 | -1.2 | -2.3 | 2.3 | 1.6 | -14.2 |
|---|
| Change In Inventories | | 2.8 | -0.5 | -3.3 | 1.2 | 44.9 | 1.9 | -3.1 | -4.7 | 11.3 | 6.5 |
|---|
| Other Non-cash Items | | 4.8 | 5.4 | 76.3 | 0.3 | 395.3 | 0.7 | 2.6 | 0.3 | -3.8 | 1.2 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.7 | 29.1 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Capital Expenditure | | -19.8 | -31.6 | -17.8 | -17.8 | -19.3 | -21.0 | -20.2 | -50.6 | -49.1 | -43.2 | -29.1 | -70.4 | -78.5 | -49.0 | -40.8 | -39.7 |
|---|
| Acquisitions | | 44.0 | -28.0 | -9.7 | 39.4 | -116.1 | 0.0 | -4.0 | -57.5 | 688.6 | 0.0 | -175.0 | 0.0 | 0.0 | -2.2 | 0.0 | -3.7 |
|---|
| 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 | -2.2 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 49.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 46.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 3.2 | 7.8 | 7.8 | -46.5 | 0.5 | 3.9 |
|---|
| Cash from Investing | | 24.2 | 0.0 | 0.0 | 21.6 | -135.4 | -21.0 | -24.2 | -108.1 | 639.5 | -43.1 | -200.9 | -62.6 | -70.7 | -50.9 | -40.3 | -39.5 |
| 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 | | -6.9 | -7.0 | -11.0 | -6.7 | -4.8 | -3.0 | -5.9 | -4.1 | -5.9 | -3.9 |
|---|
| Acquisitions | | 0.3 | 0.0 | -2.2 | -2.4 | 0.0 | 0.0 | 0.0 | 2.1 | 86.9 | -45.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 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 | 89.0 | -45.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 81.0 | -48.9 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Debt Repaid | | -161.5 | 0.0 | 0.0 | -64.7 | -296.6 | -70.0 | -254.8 | -0.2 | -339.0 | 0.0 | -72.0 | -51.0 | -13.8 | -67.9 | -31.2 | -41.4 |
|---|
| Debt Issued | | 125.9 | 170.2 | -38.9 | -6.2 | 389.1 | 8.7 | 178.2 | 77.9 | 5.8 | 1.9 | 72.9 | -7.1 | 638.1 | 3.9 | 107.1 | 41.4 |
|---|
| Issuance of Common Stock | | 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 |
|---|
| Repurchase of Common Stock | | -28.0 | -3.3 | -12.8 | -19.1 | -45.5 | -11.5 | -0.9 | -3.6 | -0.9 | -2.5 | -0.9 | -1.0 | 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 | -680.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 148.7 | 0.0 | 0.0 | -10.4 | 398.8 | 26.2 | 185.7 | 5.3 | 15.5 | 4.7 | 71.5 | 1.4 | 723.0 | -112.1 | -102.7 | -73.7 |
|---|
| Cash from Financing | | -73.7 | 0.0 | 0.0 | -94.2 | 56.7 | -55.3 | -70.0 | 1.5 | -324.4 | 2.2 | -1.4 | -50.6 | 29.2 | -180.0 | -133.9 | -115.1 |
| 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 | -96.6 | 55.0 |
|---|
| Debt Issued | | 133.7 | -3.6 | -3.6 | -29.3 | -32.0 | -16.1 | 3.6 | 5.6 | -1.0 | 107.8 |
|---|
| 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 | | -0.3 | 0.0 | -0.8 | -2.2 | -0.1 | -0.1 | -3.5 | -9.1 | -6.2 | -9.2 |
|---|
| 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 | -11.7 | 0.9 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -114.7 | 46.7 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Change in Cash | | 10.4 | -17.9 | 20.0 | -40.0 | 9.2 | 7.0 | -93.8 | -179.2 | 164.8 | 106.0 | -15.8 | -19.5 | 104.9 | -3.8 | 27.8 | -14.2 |
|---|
| Closing Cash Balance | | 92.2 | 89.8 | 107.7 | 87.7 | 127.7 | 118.5 | 111.5 | 205.3 | 384.5 | 219.7 | 113.7 | 129.5 | 149.0 | 44.1 | 47.9 | 20.1 |
| 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 | | 19.3 | -19.8 | -6.7 | -10.7 | 18.7 | -3.2 | 16.4 | -11.9 | -19.4 | 25.3 |
|---|
| Closing Cash Balance | | 89.8 | 70.5 | 90.3 | 97.0 | 107.7 | 89.0 | 92.2 | 75.8 | 87.7 | 107.1 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Free Cash Flow | | 41.8 | 43.1 | 82.9 | 14.6 | 71.6 | 66.3 | -22.7 | -125.1 | -194.7 | 101.0 | 159.7 | 27.2 | 69.4 | 174.8 | 161.8 | 99.9 |
|---|
| Real Free Cash Flow | | 26.5 | 43.1 | 69.1 | -1.2 | 55.7 | 53.1 | -34.8 | -135.6 | -205.2 | 88.4 | 144.9 | 13.1 | 61.5 | 168.8 | 156.5 | 97.3 |
| 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 | | 21.3 | 7.0 | -4.2 | 19.0 | 53.1 | 20.0 | 21.9 | -12.1 | 6.8 | 25.2 |
|---|
| Real Free Cash Flow | | 21.3 | 3.5 | -8.3 | 15.2 | 49.3 | 17.4 | 18.1 | -15.7 | 2.8 | 21.3 |