BCBP
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 | | 166.4 | 166.4 | 196.9 | 108.2 | 115.5 | 105.7 | 88.5 | 88.0 | 85.6 | 69.4 | 61.2 | 60.6 | 53.8 | 50.2 | 34.5 | 41.5 | 40.3 |
|---|
| Cost of Revenues | | 121.9 | 121.9 | 113.6 | 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 |
|---|
| Gross Profit | | 44.5 | 44.5 | 83.4 | 108.2 | 115.5 | 105.7 | 88.5 | 88.0 | 85.6 | 69.4 | 61.2 | 60.6 | 53.8 | 50.2 | 34.5 | 41.5 | 40.3 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 29.4 | 45.8 | 45.3 | 46.0 | 47.6 | 51.8 | 46.2 | 51.4 | 52.9 | 27.1 |
|---|
| Cost of Revenues | | 30.5 | 23.4 | 25.0 | 43.0 | 28.6 | 28.5 | 28.2 | 28.2 | 0.0 | 0.0 |
|---|
| Gross Profit | | -1.1 | 22.4 | 20.3 | 3.0 | 19.0 | 23.3 | 18.0 | 23.2 | 52.9 | 27.1 |
| 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 | 33.3 | 36.2 | 35.3 | 32.7 | 34.3 | 33.6 | 28.7 | 31.7 | 27.0 | 23.0 | 18.0 | 17.4 | 14.3 | 11.7 |
|---|
| Depreciation & Amortization | | 0.8 | 0.0 | 0.2 | -0.6 | 0.6 | 2.2 | 0.4 | -0.2 | -0.2 | 1.1 | 0.6 | 1.7 | 0.7 | 2.0 | 2.6 | 2.4 | 2.5 |
|---|
| Total Operating Expenses | | 62.8 | 62.8 | 57.1 | 108.2 | 4.7 | -57.5 | -59.1 | -57.7 | -34.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Operating Income | | -18.3 | -18.3 | 26.3 | 0.0 | 80.6 | 48.3 | 29.4 | 30.3 | 51.7 | 20.2 | 13.3 | 11.8 | 12.6 | 16.0 | -4.3 | 9.4 | 15.8 |
| 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 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.7 | 8.1 |
|---|
| Depreciation & Amortization | | 0.0 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | -0.1 | 0.5 | 0.6 |
|---|
| Total Operating Expenses | | 16.3 | 16.6 | 15.3 | 14.7 | 14.4 | 13.9 | 14.0 | 14.8 | 6.0 | 0.9 |
|---|
| Operating Income | | -17.4 | 5.8 | 5.0 | -11.7 | 4.6 | 9.4 | 4.0 | 8.3 | 46.9 | 9.4 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 173.0 | 173.0 | 177.4 | 174.7 | 131.4 | 111.6 | 113.4 | 123.6 | 105.1 | 77.6 | 71.4 | 67.4 | 60.2 | 57.4 | 53.6 | 52.9 | 40.1 |
|---|
| Interest Expense | | 79.9 | 79.9 | 102.0 | 84.3 | 17.5 | 15.2 | 33.0 | 41.0 | 27.4 | 15.7 | 16.3 | 13.9 | 10.3 | 10.6 | 11.9 | 13.3 | 13.7 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 41.5 | -17.5 | 0.0 | 0.0 | 0.0 | -27.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| IBT | | -18.3 | -18.3 | 26.3 | 41.5 | 63.1 | 48.3 | 29.4 | 30.3 | 24.2 | 20.2 | 13.3 | 11.8 | 12.6 | 16.0 | -4.3 | 9.4 | 15.8 |
|---|
| Income Tax Expense | | -5.8 | -5.8 | 7.6 | 12.0 | 17.5 | 14.0 | 8.6 | 9.3 | 7.5 | 10.2 | 5.3 | 4.8 | 5.0 | 6.6 | -2.3 | 3.4 | 1.5 |
|---|
| Net Income | | -12.5 | -12.5 | 18.6 | 29.5 | 45.6 | 34.2 | 20.9 | 21.0 | 16.8 | 10.0 | 8.0 | 7.0 | 7.6 | 9.4 | -2.1 | 6.1 | 14.3 |
| 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 | | 42.5 | 43.0 | 43.2 | 44.2 | 30.0 | 48.6 | 49.4 | 49.3 | 36.0 | 49.1 |
|---|
| Interest Expense | | 18.3 | 19.3 | 20.1 | 22.2 | 24.5 | 25.6 | 25.8 | 26.1 | 7.3 | 23.4 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.6 | -2.4 |
|---|
| IBT | | -17.4 | 5.8 | 5.0 | -11.7 | 4.6 | 9.4 | 4.0 | 8.3 | 8.7 | 9.4 |
|---|
| Income Tax Expense | | -5.4 | 1.5 | 1.5 | -3.4 | 1.3 | 2.7 | 1.2 | 2.5 | 2.6 | 2.7 |
|---|
| Net Income | | -12.0 | 4.3 | 3.6 | -8.3 | 3.3 | 6.7 | 2.8 | 5.9 | 6.1 | 6.7 |
| 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 | $1.71 | $2.65 | $1.94 | $1.14 | $1.20 | $1.08 | $0.76 | $0.63 | $0.69 | $0.81 | $1.06 | $-0.23 | $0.64 | $2.06 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $1.70 | $2.65 | $1.92 | $1.14 | $1.20 | $1.07 | $0.75 | $0.63 | $0.69 | $0.81 | $1.06 | $-0.23 | $0.64 | $2.05 |
|---|
| Shares Outstanding | | 17.2 | 17.2 | 17.0 | 16.9 | 17.0 | 17.1 | 17.2 | 16.4 | 15.6 | 12.4 | 11.2 | 8.9 | 8.4 | 8.4 | 8.9 | 9.4 | 7.0 |
|---|
| Diluted Shares Outstanding | | 17.2 | 17.2 | 17.0 | 16.9 | 17.3 | 17.2 | 17.2 | 16.4 | 15.7 | 12.5 | 11.3 | 8.9 | 8.4 | 8.4 | 8.9 | 9.4 | 7.0 |
| 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 | $0.35 | $0.39 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.35 | $0.39 |
|---|
| Shares Outstanding | | 17.2 | 17.2 | 17.2 | 17.1 | 17.0 | 17.0 | 17.0 | 16.9 | 16.9 | 16.8 |
|---|
| Diluted Shares Outstanding | | 17.2 | 17.2 | 17.2 | 17.1 | 17.0 | 17.1 | 17.0 | 16.9 | 16.9 | 16.9 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 327.6 | 318.0 | 279.5 | 230.1 | 412.4 | 262.0 | 551.1 | 196.0 | 125.2 | 66.0 | 133.9 | 33.1 | 30.8 | 35.1 | 117.1 | 121.1 |
|---|
| Short Term Investments | | 86.0 | 0.0 | 0.0 | 91.7 | 85.2 | 99.8 | 91.6 | 119.3 | 122.6 | 94.8 | 9.6 | 9.8 | 1.1 | 1.2 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 326.9 | 318.0 | 279.5 | 321.8 | 497.6 | 361.7 | 642.7 | 315.3 | 247.8 | 160.8 | 143.5 | 42.9 | 31.9 | 36.4 | 117.1 | 121.1 |
|---|
| Accounts Receivable | | 16.6 | 15.2 | 16.1 | 13.5 | 9.2 | 12.9 | 8.3 | 8.4 | 6.2 | 5.6 | 5.6 | 4.5 | 4.2 | 4.1 | 5.0 | 5.2 |
|---|
| Inventory | | -3,275.6 | 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 |
|---|
| Other Current Assets | | 344.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2,198.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 344.2 | 333.2 | 295.6 | 335.3 | 506.7 | 374.6 | 651.0 | 2,521.8 | 145.2 | 112.5 | 27.0 | 25.4 | 16.1 | 35.1 | 117.1 | 121.1 |
| 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 | | 250.3 | 207.6 | 253.5 | 318.0 | 243.1 | 327.6 | 353.2 | 280.3 | 252.7 | 273.9 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 98.2 | 86.0 | 87.0 | -296.9 | 86.2 | 87.6 |
|---|
| Total Cash & ST Investments | | 250.3 | 207.6 | 253.5 | 318.0 | 342.0 | 413.6 | 440.1 | -16.6 | 338.8 | 361.6 |
|---|
| Accounts Receivable | | 15.8 | 15.8 | 16.4 | 15.2 | 16.5 | 16.6 | 17.4 | 16.1 | 16.2 | 15.4 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | -268.9 | -289.4 |
|---|
| Other Current Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 296.3 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 266.1 | 223.4 | 269.8 | 333.2 | 358.5 | 430.1 | 457.6 | 296.3 | 355.0 | 377.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 25.9 | 25.3 | 26.0 | 24.0 | 24.7 | 30.3 | 33.2 | 20.3 | 18.8 | 19.4 | 15.7 | 14.3 | 13.9 | 13.6 | 13.6 | 11.4 |
|---|
| Goodwill | | 5.3 | 0.0 | 5.3 | 0.0 | 5.3 | 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 | 0.2 | 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 | | 376.6 | 3,107.4 | 289.9 | 109.4 | 110.4 | 117.5 | 94.1 | 127.0 | 122.6 | 94.8 | 9.6 | 9.8 | 115.3 | 165.9 | 208.0 | 166.7 |
|---|
| Other Long-Term Assets | | 3,024.7 | 110.8 | 3,219.4 | -16.5 | -13.0 | -12.6 | -11.2 | -13.7 | -122.6 | -94.8 | -9.6 | -9.8 | -115.3 | -179.5 | -221.6 | -178.0 |
|---|
| Total Long-Term Assets | | 3,449.8 | 3,265.9 | 3,540.5 | 138.8 | 140.5 | 153.2 | 132.8 | 152.9 | 23.9 | 29.3 | 25.6 | 24.0 | 23.8 | 179.5 | 221.6 | 178.0 |
|---|
| Total Assets | | 3,793.9 | 3,599.1 | 3,832.4 | 3,546.2 | 2,967.5 | 2,823.7 | 2,907.5 | 2,674.7 | 1,942.8 | 1,708.2 | 1,618.4 | 1,301.9 | 1,208.0 | 1,171.4 | 1,216.9 | 1,106.9 |
| 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 | | 23.4 | 24.3 | 25.1 | 25.3 | 25.4 | 25.9 | 24.9 | 26.0 | 26.3 | 27.2 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 5.3 | 0.0 | 5.3 | 5.3 | 5.3 | 5.3 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.3 | 0.0 | 5.3 | 5.3 | 5.3 |
|---|
| Long-Term Investments | | 2,914.2 | 3,001.0 | 3,043.5 | 3,107.4 | 3,098.3 | 3,206.1 | 3,236.1 | 289.9 | 94.4 | 100.5 |
|---|
| Other Long-Term Assets | | 122.5 | 104.8 | 107.4 | 110.8 | 108.9 | 109.3 | 107.8 | 3,196.7 | -16.7 | -16.4 |
|---|
| Total Long-Term Assets | | 3,086.9 | 3,157.0 | 3,204.0 | 3,265.9 | 3,255.2 | 3,363.8 | 3,391.6 | 3,540.5 | 126.0 | 133.0 |
|---|
| Total Assets | | 3,353.1 | 3,380.5 | 3,473.8 | 3,599.1 | 3,613.8 | 3,793.9 | 3,849.2 | 3,836.8 | 3,812.1 | 3,872.9 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 1.7 | 220.4 | 18.0 | 13.9 | 12.8 | 15.2 | 13.4 | 0.0 | 0.0 | 20.0 | 0.0 | 26.0 | 18.0 | 17.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 523.8 | 2,750.9 | 2,671.2 | 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 |
|---|
| Current Liabilities | | 525.5 | 2,971.2 | 2,689.2 | 30.3 | 12.8 | 15.2 | 13.4 | 0.0 | 0.0 | 20.0 | 0.0 | 26.0 | 18.0 | 17.0 | 0.0 | 0.0 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 220.4 | 0.9 | 1.7 | 2.3 | 18.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 2,687.4 | 2,661.5 | 2,686.5 | 2,750.9 | 2,723.7 | 2,933.6 | 2,989.4 | -18.0 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 2,687.4 | 2,661.5 | 2,686.5 | 2,971.2 | 2,724.6 | 2,935.2 | 2,991.7 | 2,674.3 | 13.3 | 14.0 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 510.7 | 291.1 | 505.8 | 433.6 | 121.7 | 246.1 | 296.0 | 282.4 | 189.1 | 159.1 | 204.1 | 137.1 | 114.1 | 114.1 | 129.5 | 114.1 |
|---|
| Capital Leases | | 12.3 | 13.1 | 13.3 | 13.9 | 12.8 | 15.2 | 13.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 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 Liabilities | | 3,473.2 | 3,275.2 | 3,518.3 | 3,254.9 | 121.7 | 246.1 | 296.0 | 2,474.5 | 1,766.4 | 1,577.1 | 1,484.9 | 1,199.6 | 1,107.9 | 1,079.8 | 1,116.9 | 1,007.9 |
| 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 | | 335.7 | 391.2 | 461.6 | 291.1 | 547.3 | 524.7 | 523.2 | 505.8 | 673.6 | 674.2 |
|---|
| Capital Leases | | 11.7 | 12.5 | 13.1 | 13.1 | 13.9 | 14.0 | 12.6 | 10.2 | 13.3 | 14.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.4 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 3,034.6 | 3,064.7 | 3,159.1 | 3,275.2 | 3,285.7 | 3,473.2 | 3,529.1 | 3,522.8 | 673.6 | 674.2 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 200.2 | 0.0 | 0.0 | 196.2 | 193.9 | 192.3 | 190.3 | 175.5 | 164.2 | 120.4 | 0.9 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 |
|---|
| Retained Earnings | | 138.3 | 141.9 | 135.9 | 115.1 | 81.2 | 58.3 | 48.4 | 38.4 | 31.2 | 28.2 | 27.4 | 26.0 | 23.7 | 18.9 | 25.3 | 23.8 |
|---|
| Comprehensive Income | | -7.8 | -5.2 | -7.5 | -6.5 | 1.1 | -0.2 | -2.2 | -5.1 | -3.1 | -3.9 | -1.6 | -1.3 | 0.1 | -1.2 | -1.3 | 0.0 |
|---|
| Total Common Equity | | 320.7 | 323.9 | 314.1 | 291.3 | 274.0 | 249.2 | 239.5 | 200.2 | 176.5 | 131.1 | 133.5 | 102.3 | 100.1 | 91.6 | 100.0 | 99.0 |
| 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 | 198.9 | 198.1 | 197.5 |
|---|
| Retained Earnings | | 131.7 | 130.6 | 130.3 | 141.9 | 141.8 | 138.3 | 138.6 | 135.9 | 132.7 | 128.9 |
|---|
| Comprehensive Income | | -3.0 | -4.1 | -4.3 | -5.2 | -5.7 | -7.8 | -7.6 | -7.5 | -9.6 | -9.4 |
|---|
| Total Common Equity | | 318.5 | 315.7 | 314.7 | 323.9 | 328.1 | 320.7 | 320.1 | 314.1 | 303.6 | 299.6 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 524.7 | 511.5 | 523.8 | 433.6 | 121.7 | 246.1 | 296.0 | 282.4 | 189.1 | 179.1 | 204.1 | 163.1 | 132.1 | 131.1 | 129.5 | 114.1 |
|---|
| Book Value | | 320.7 | 323.9 | 314.1 | 291.3 | 2,845.8 | 2,577.6 | 2,611.5 | 200.2 | 176.5 | 131.1 | 133.5 | 102.3 | 100.1 | 91.6 | 100.0 | 99.0 |
| 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 | | 318.5 | 315.7 | 314.7 | 323.9 | 328.1 | 320.7 | 320.1 | 314.1 | 303.6 | 299.6 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 21.5 | -12.5 | 18.6 | 29.5 | 45.6 | 34.2 | 20.9 | 21.0 | 16.8 | 10.0 | 8.0 | 7.0 | 7.6 | 9.4 | -2.1 | 6.1 | 14.3 |
|---|
| Depreciation & Amortization | | 0.7 | 0.0 | 0.2 | 2.1 | 0.6 | 2.2 | 0.4 | -0.2 | -0.2 | 1.1 | 0.6 | 1.7 | 0.7 | 2.0 | 2.6 | 2.4 | 2.5 |
|---|
| Stock-Based Compensation | | 0.8 | 0.0 | 0.8 | 0.6 | 1.1 | 0.4 | 1.2 | 1.0 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -1.7 | -1.7 | -1.3 | 1.2 | -6.3 | 7.0 | -4.7 | -0.4 | -0.9 | 2.5 | -1.5 | -4.9 | -6.3 | 6.4 | -6.2 | 5.0 | -2.1 |
|---|
| Change In Accounts Receivable | | -1.2 | 1.3 | 0.9 | 0.0 | -4.3 | 3.7 | -4.6 | 0.1 | -1.8 | -0.6 | 0.0 | -1.1 | -0.3 | -0.1 | 0.9 | 0.6 | 0.0 |
|---|
| Change In Accounts Payable | | -0.8 | -1.1 | -0.6 | 0.0 | 2.0 | -0.4 | -1.2 | 0.1 | 1.8 | 0.0 | -0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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-cash Items | | 9.5 | 50.1 | 49.1 | 4.3 | 0.8 | 3.0 | 123.5 | 1.6 | 26.2 | 3.4 | -1.5 | 3.8 | 1.2 | -1.0 | 18.2 | 2.7 | -16.8 |
|---|
| Cash from Operations | | 29.2 | 0.0 | 0.0 | 35.2 | 40.9 | 45.9 | 139.3 | 24.3 | 40.0 | 21.0 | 7.2 | 7.7 | 4.5 | 16.0 | 12.4 | 14.2 | -2.4 |
| 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 | | -12.0 | 4.3 | 3.6 | -8.3 | 3.3 | 6.7 | 2.8 | 5.9 | 6.1 | 6.7 |
|---|
| Depreciation & Amortization | | 0.0 | 0.3 | 0.3 | 0.2 | 0.1 | 0.4 | 0.1 | -0.1 | 0.5 | -0.2 |
|---|
| Stock-Based Compensation | | 0.0 | 0.2 | 0.2 | 0.3 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Change Working Capital | | -0.9 | 0.4 | 1.6 | -1.2 | -0.8 | 1.3 | -0.9 | -1.0 | -1.5 | 1.6 |
|---|
| Change In Accounts Receivable | | -1.8 | 0.0 | 0.5 | -1.2 | 1.3 | 0.1 | 0.9 | -1.4 | 0.1 | -0.8 |
|---|
| Change In Accounts Payable | | -2.2 | -1.2 | 0.3 | -1.2 | 0.7 | -0.5 | -0.7 | -0.1 | 0.0 | -0.1 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 24.8 | 3.6 | 3.7 | 20.0 | 5.0 | 35.7 | 5.5 | 2.6 | -0.5 | 1.8 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 10.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.7 | 0.0 | -1.2 | -4.5 | -0.5 | -0.3 | -1.4 | -2.5 | -1.6 | -1.9 | -6.1 | -3.6 | -1.7 | -1.7 | -1.1 | -2.2 | -0.7 |
|---|
| Acquisitions | | 88.3 | 0.0 | 0.0 | 0.0 | 0.0 | -11.0 | -239.7 | 99.3 | 5.0 | -160.1 | -66.7 | -214.1 | -195.1 | -99.3 | -96.3 | 5.9 | 23.0 |
|---|
| Investments | | -7.0 | 0.0 | -15.2 | -12.5 | -27.5 | -26.1 | -77.1 | -1.2 | -16.4 | -75.1 | -95.7 | -1.2 | -3.0 | -5.1 | -57.3 | -95.5 | -105.0 |
|---|
| Sales of Investment | | 15.0 | 0.0 | 3.8 | 20.1 | 11.3 | 32.6 | 59.3 | 37.5 | 23.3 | 49.2 | 6.2 | 1.2 | 110.9 | 55.5 | 98.1 | 88.0 | 158.6 |
|---|
| Other Investing Activities | | 90.3 | 0.0 | 0.0 | -236.4 | -744.9 | -2.8 | -56.6 | 2.0 | -476.6 | 4.9 | 2.6 | -0.4 | -0.1 | 3.5 | 4.0 | 15.5 | 42.5 |
|---|
| Cash from Investing | | 127.7 | 0.0 | 0.0 | -233.3 | -761.5 | -7.7 | -315.5 | 135.1 | -466.2 | -182.9 | -159.8 | -218.0 | -89.1 | -47.0 | -52.7 | 11.6 | 118.4 |
| 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 | | 0.0 | -0.3 | -0.2 | -0.3 | -1.0 | -0.1 | 0.0 | -0.1 | -0.2 | -0.3 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 55.5 | 32.8 |
|---|
| Investments | | 0.0 | 0.0 | -22.5 | -14.9 | -4.9 | -10.3 | 0.0 | 0.0 | 0.0 | -7.0 |
|---|
| Sales of Investment | | 0.0 | 16.6 | 8.5 | 1.4 | 1.4 | 0.9 | 0.8 | 0.6 | 1.5 | 12.1 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.3 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.6 | 37.6 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -150.1 | 0.0 | 0.0 | 90.0 | 0.0 | -130.0 | -142.8 | -50.0 | -135.0 | -55.0 | -55.0 | 0.0 | 0.0 | 0.0 | -15.4 | 0.0 | -43.8 |
|---|
| Debt Issued | | 0.6 | 511.5 | -12.3 | 180.1 | 311.9 | 5.7 | 92.9 | 63.6 | 228.3 | 65.0 | 30.0 | 41.0 | 31.0 | 1.0 | 17.0 | 15.4 | 157.9 |
|---|
| Issuance of Common Stock | | 17.4 | 0.0 | 0.0 | 17.0 | 0.4 | 0.5 | 0.4 | 19.1 | 0.5 | 43.3 | 0.3 | 26.0 | 0.5 | 0.2 | 0.1 | 0.2 | 0.1 |
|---|
| Repurchase of Common Stock | | -11.2 | 0.0 | 0.0 | -15.0 | -18.1 | -4.2 | -15.4 | 0.0 | 0.0 | -11.7 | -1.7 | 0.0 | 0.0 | -1.9 | -10.9 | -5.6 | -1.8 |
|---|
| Dividends Paid | | -11.6 | 0.0 | 0.0 | -11.1 | -11.2 | -10.9 | -10.5 | -10.1 | -9.4 | -7.2 | -7.0 | -5.4 | -5.2 | -4.4 | -4.3 | -4.5 | -3.4 |
|---|
| Other Financing Activities | | 52.6 | 0.0 | 0.0 | 173.3 | 567.2 | 256.8 | 55.3 | 236.7 | 641.1 | 251.7 | 148.3 | 290.2 | 91.7 | 32.9 | -11.3 | -20.0 | -13.3 |
|---|
| Cash from Financing | | -103.2 | 0.0 | 0.0 | 248.3 | 538.3 | 112.2 | -113.0 | 195.7 | 497.2 | 221.1 | 84.9 | 310.8 | 86.9 | 26.7 | -41.7 | -29.9 | -62.2 |
| 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 | -150.0 | 0.0 |
|---|
| Debt Issued | | 335.7 | -55.5 | -70.4 | -49.9 | -35.9 | 22.7 | 1.5 | -0.6 | 0.1 | -0.5 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 15.8 | 0.3 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.0 | -0.2 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.8 | -2.8 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 159.5 | -66.2 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.6 | -68.8 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 53.7 | -40.7 | 37.8 | 50.2 | -182.3 | 150.4 | -289.1 | 355.1 | 71.0 | 59.2 | -67.6 | 100.5 | 2.3 | -4.3 | -82.0 | -4.0 | 53.8 |
|---|
| Closing Cash Balance | | 326.9 | 276.6 | 317.3 | 279.5 | 229.4 | 411.6 | 261.2 | 550.4 | 195.3 | 124.2 | 65.0 | 132.6 | 32.1 | 29.8 | 35.1 | 117.1 | 121.1 |
| 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 | | 27.0 | 42.8 | -45.9 | -64.5 | 74.2 | -83.7 | -25.6 | 72.9 | 27.6 | -21.3 |
|---|
| Closing Cash Balance | | 276.6 | 249.6 | 206.9 | 252.8 | 317.3 | 243.1 | 326.9 | 352.4 | 279.5 | 251.9 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 28.5 | 34.8 | 66.5 | 30.6 | 40.4 | 45.6 | 138.0 | 21.8 | 38.5 | 19.1 | 1.2 | 4.1 | 2.7 | 14.4 | 11.3 | 12.0 | -3.1 |
|---|
| Real Free Cash Flow | | 27.7 | 34.8 | 65.7 | 30.0 | 39.2 | 45.2 | 136.8 | 20.8 | 38.2 | 18.9 | 1.0 | 4.0 | 2.7 | 14.3 | 11.3 | 12.0 | -3.1 |
| 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 | | 11.1 | 8.5 | 10.2 | 4.7 | 6.8 | 43.4 | 8.1 | 8.1 | 1.3 | 9.7 |
|---|
| Real Free Cash Flow | | 11.1 | 8.2 | 9.9 | 4.4 | 6.7 | 43.2 | 7.9 | 7.9 | 1.1 | 9.5 |