BFS
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 | | 291.6 | 291.6 | 268.8 | 257.2 | 245.9 | 239.2 | 225.2 | 231.5 | 227.9 | 227.3 | 217.1 | 209.1 | 207.1 | 197.9 | 190.1 | 174.4 | 163.5 |
|---|
| Cost of Revenues | | 202.0 | 202.0 | 72.1 | 67.1 | 64.5 | 61.6 | 58.4 | 57.9 | 55.6 | 54.7 | 52.2 | 50.2 | 48.8 | 47.0 | 46.1 | 45.3 | 42.3 |
|---|
| Gross Profit | | 186.0 | 89.5 | 196.8 | 190.1 | 181.3 | 177.6 | 166.8 | 173.6 | 172.3 | 172.6 | 164.9 | 158.8 | 158.3 | 150.9 | 144.0 | 129.0 | 121.2 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 76.9 | 72.0 | 70.8 | 71.9 | 67.9 | 67.3 | 66.9 | 66.7 | 67.1 | 63.8 |
|---|
| Cost of Revenues | | 152.7 | 8.2 | 19.4 | 21.7 | 18.9 | 17.7 | 17.3 | 18.2 | 29.3 | 7.6 |
|---|
| Gross Profit | | 20.6 | 63.9 | 51.4 | 50.1 | 49.0 | 49.6 | 49.7 | 48.5 | 37.8 | 56.1 |
| 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 | 3.9 | 0.0 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 23.5 | 22.4 | 20.3 | 19.1 | 20.8 | 18.5 | 18.2 | 17.5 | 16.4 | 17.0 | 15.0 | 14.3 | 14.3 | 14.0 |
|---|
| Depreciation & Amortization | | 58.8 | 58.8 | 50.5 | 48.4 | 44.6 | 50.3 | 51.1 | 42.3 | 45.9 | 45.7 | 44.4 | 43.3 | 41.2 | 49.1 | 40.2 | 35.4 | 28.5 |
|---|
| Total Operating Expenses | | 40.2 | -30.1 | 75.6 | 23.5 | 22.4 | 20.3 | 70.2 | 20.8 | 18.9 | 19.1 | 19.0 | 17.3 | 58.8 | 15.9 | 15.4 | 49.7 | 42.4 |
|---|
| Operating Income | | 145.8 | 119.6 | 121.2 | 166.6 | 65.4 | 107.1 | 95.1 | 64.2 | 62.6 | 60.6 | 55.7 | 52.9 | 51.9 | 35.3 | 36.2 | 33.9 | 43.8 |
| 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 | 7.3 | 5.2 |
|---|
| Depreciation & Amortization | | 16.1 | 14.1 | 14.1 | 14.5 | 14.4 | 12.1 | 12.0 | 12.0 | 12.2 | 12.1 |
|---|
| Total Operating Expenses | | -7.5 | 6.7 | 20.5 | 20.5 | 21.9 | 30.0 | 18.1 | 17.8 | 7.7 | 5.2 |
|---|
| Operating Income | | 28.1 | 57.2 | 30.9 | 29.6 | 27.1 | 19.6 | 31.6 | 30.7 | 30.1 | 50.9 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.1 | 0.2 | 0.0 | 0.3 | 0.1 | 0.0 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 70.0 | 70.5 | 53.7 | 49.2 | 43.9 | 45.4 | 45.1 | 41.8 | 45.0 | 47.2 | 45.7 | 45.2 | 44.7 | 46.6 | 49.5 | 45.5 | 35.0 |
|---|
| Other Expense | | -100.1 | -70.4 | -53.5 | -97.6 | -0.6 | -45.4 | -44.8 | -0.4 | 0.5 | 0.1 | 0.9 | -0.2 | 4.6 | -4.4 | -3.5 | -3.6 | -4.1 |
|---|
| IBT | | 45.7 | 49.2 | 67.7 | 69.0 | 65.4 | 61.6 | 50.3 | 64.2 | 63.1 | 60.7 | 56.7 | 52.9 | 58.0 | 34.8 | 35.4 | 30.3 | 78.8 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | -28.7 | 58.7 | 55.0 | 8.0 | -33.9 | -33.4 | -33.9 | -32.6 | -34.8 | -40.7 | -34.7 | 10.8 | 11.2 |
|---|
| Net Income | | 37.5 | 37.5 | 50.6 | 52.7 | 94.1 | 3.0 | -4.7 | 51.7 | 50.6 | 48.3 | 45.3 | 42.5 | 46.9 | 30.9 | 33.4 | 26.7 | 36.8 |
| 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 | 0.1 |
|---|
| Interest Expense | | 19.9 | 17.1 | 16.2 | 16.7 | 16.8 | 12.2 | 11.7 | 0.0 | 18.4 | 12.4 |
|---|
| Other Expense | | -19.9 | -46.7 | -16.7 | -16.7 | -16.8 | 0.0 | -12.1 | -12.4 | -12.6 | -38.1 |
|---|
| IBT | | 8.2 | 10.5 | 14.2 | 12.8 | 10.4 | 19.6 | 19.5 | 18.3 | 17.5 | 12.8 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.3 | 2.8 |
|---|
| Net Income | | 6.5 | 10.5 | 10.7 | 9.8 | 8.1 | 14.5 | 14.4 | 13.6 | 10.4 | 10.0 |
| 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 | $1.24 | $2.83 | $0.09 | $-0.15 | $1.58 | $2.26 | $1.64 | $1.53 | $1.42 | $1.55 | $0.57 | $0.93 | $0.61 | $1.18 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $1.73 | $2.77 | $0.09 | $-0.15 | $1.57 | $2.25 | $1.63 | $1.52 | $1.42 | $1.54 | $0.57 | $0.93 | $0.61 | $1.18 |
|---|
| Shares Outstanding | | 24.2 | 24.2 | 24.1 | 33.5 | 33.3 | 32.0 | 31.3 | 23.0 | 22.4 | 21.9 | 21.5 | 21.1 | 20.8 | 20.4 | 19.7 | 18.9 | 18.3 |
|---|
| Diluted Shares Outstanding | | 24.2 | 24.2 | 24.1 | 24.1 | 34.0 | 33.1 | 31.3 | 23.1 | 22.4 | 22.0 | 21.6 | 21.2 | 20.8 | 20.4 | 19.7 | 18.9 | 18.4 |
| 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 | $0.43 | $0.42 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.43 | $0.42 |
|---|
| Shares Outstanding | | 24.2 | 24.2 | 24.2 | 24.2 | 24.3 | 24.1 | 24.1 | 24.1 | 24.1 | 24.1 |
|---|
| Diluted Shares Outstanding | | 24.2 | 24.2 | 24.2 | 24.2 | 24.3 | 24.2 | 24.1 | 24.1 | 24.1 | 24.1 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 6.9 | 10.3 | 8.4 | 13.3 | 14.6 | 26.9 | 13.9 | 14.6 | 10.9 | 8.3 | 10.0 | 12.1 | 17.3 | 12.1 | 12.3 | 13.0 |
|---|
| Short Term Investments | | 4.8 | 0.0 | 2.7 | 0.0 | 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 | | 6.9 | 10.3 | 8.4 | 13.3 | 14.6 | 26.9 | 13.9 | 14.6 | 10.9 | 8.3 | 10.0 | 12.1 | 17.3 | 12.1 | 12.3 | 13.0 |
|---|
| Accounts Receivable | | 53.3 | 50.9 | 56.0 | 56.3 | 58.7 | 64.9 | 52.3 | 53.9 | 54.1 | 53.0 | 51.1 | 46.8 | 43.9 | 41.4 | 39.1 | 36.4 |
|---|
| Inventory | | -4.8 | 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 | -6.2 |
|---|
| Other Current Assets | | -60.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.2 | 5.2 | 5.1 | 4.7 | 4.1 | 4.0 | 3.9 | 29.7 | 9.2 |
|---|
| Total Current Assets | | 60.2 | 61.2 | 64.4 | 69.6 | 73.3 | 97.4 | 71.6 | 73.6 | 70.2 | 66.4 | 65.7 | 63.0 | 65.2 | 57.4 | 81.2 | 52.4 |
| 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 | | 11.8 | 5.3 | 6.5 | 10.3 | 7.2 | 6.9 | 7.1 | 8.4 | 6.6 | 11.5 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.7 | 6.6 | 0.0 |
|---|
| Total Cash & ST Investments | | 11.8 | 5.3 | 6.5 | 10.3 | 7.2 | 6.9 | 7.1 | 8.4 | 6.6 | 11.5 |
|---|
| Accounts Receivable | | 59.0 | 52.6 | 50.7 | 50.9 | 59.8 | 53.3 | 53.8 | 56.0 | 56.9 | 51.9 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.7 | -6.6 | 0.0 |
|---|
| Other Current Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 70.8 | 57.9 | 57.2 | 61.2 | 67.0 | 60.2 | 60.9 | 64.4 | 63.5 | 63.4 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 2.1 | 0.0 | 2.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,094.8 | 0.0 | 1,091.4 | 927.3 |
|---|
| 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 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.4 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 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 Long-Term Assets | | 2,009.3 | 2,065.2 | 1,924.5 | 1,763.7 | 1,673.5 | 1,548.2 | 1,546.8 | 1,453.9 | 1,352.2 | 1,276.6 | 1,238.4 | 1,204.0 | 38.7 | 1,149.9 | 20.0 | 34.2 |
|---|
| Total Long-Term Assets | | 2,011.4 | 2,065.2 | 1,927.3 | 1,763.7 | 1,673.5 | 1,548.2 | 1,546.8 | 1,453.9 | 1,352.2 | 1,276.6 | 1,238.4 | 1,204.0 | 1,133.4 | 1,149.9 | 1,111.4 | 961.5 |
|---|
| Total Assets | | 2,071.6 | 2,126.4 | 1,994.1 | 1,833.3 | 1,746.8 | 1,645.6 | 1,618.3 | 1,527.5 | 1,422.5 | 1,343.0 | 1,304.1 | 1,267.0 | 1,198.7 | 1,207.3 | 1,192.6 | 1,013.9 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 | 2.7 | 2.8 |
|---|
| Goodwill | | 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 | 0.4 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.7 | 6.6 | 4.3 |
|---|
| Other Long-Term Assets | | 0.0 | 2,081.8 | 2,074.3 | 2,065.2 | 2,046.0 | 2,011.4 | 1,969.4 | 1,924.5 | 1,888.2 | 1,836.1 |
|---|
| Total Long-Term Assets | | 0.0 | 2,081.8 | 2,074.3 | 2,065.2 | 2,046.0 | 2,011.4 | 1,969.4 | 1,929.7 | 1,897.4 | 1,843.3 |
|---|
| Total Assets | | 2,167.6 | 2,139.7 | 2,131.5 | 2,126.4 | 2,113.0 | 2,071.6 | 2,030.3 | 1,994.1 | 1,960.9 | 1,906.7 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 72.3 | 46.2 | 50.0 | 43.0 | 25.6 | 24.4 | 35.2 | 32.4 | 23.1 | 20.8 | 27.7 | 23.5 | 20.1 | 27.4 | 23.0 | 23.5 |
|---|
| Short-Term Debt | | 16.9 | 186.5 | 274.7 | 161.9 | 103.2 | 103.9 | 86.4 | 45.3 | 60.7 | 48.2 | 28.0 | 43.0 | 820.1 | 38.0 | 8.0 | 601.1 |
|---|
| Other Current Liabilities | | 221.0 | 23.5 | 29.9 | -0.7 | -3.5 | -3.8 | -10.0 | -9.7 | -10.6 | -12.7 | -16.7 | -18.1 | -837.1 | -17.8 | -18.1 | -615.5 |
|---|
| Current Liabilities | | 330.7 | 256.1 | 354.7 | 227.4 | 150.4 | 147.7 | 140.9 | 96.9 | 102.4 | 87.0 | 71.1 | 80.9 | 33.3 | 78.9 | 44.2 | 36.0 |
| 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 | 45.2 | 51.4 | 46.2 | 59.2 | 72.3 | 63.0 | 57.0 | 60.8 | 54.2 |
|---|
| Short-Term Debt | | 1,022.2 | 200.9 | 195.7 | 186.5 | 187.3 | 235.1 | 272.9 | 274.7 | 249.5 | 217.3 |
|---|
| Other Current Liabilities | | 0.0 | 23.7 | 23.6 | 23.5 | 23.4 | 23.2 | 23.1 | 22.9 | 22.5 | 22.5 |
|---|
| Current Liabilities | | 1,045.9 | 269.7 | 270.7 | 256.1 | 269.9 | 330.7 | 380.6 | 354.7 | 355.8 | 315.8 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 1,425.7 | 1,346.1 | 1,119.6 | 1,061.0 | 1,040.7 | 1,047.0 | 1,004.8 | 976.5 | 897.9 | 852.1 | 847.2 | 814.4 | 820.1 | 789.8 | 823.9 | 711.4 |
|---|
| Capital Leases | | 2.2 | 0.0 | 7.3 | 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 |
|---|
| Def. Tax Liability | | -967.5 | 0.0 | 0.0 | -326.8 | -249.6 | -367.1 | -324.2 | -193.1 | -102.4 | -155.7 | -116.3 | -86.3 | -33.3 | -78.9 | -44.2 | 0.0 |
|---|
| Total Liabilities | | 1,558.6 | 1,625.3 | 1,489.7 | 1,311.5 | 1,216.3 | 1,218.0 | 1,175.0 | 1,102.3 | 1,029.3 | 969.8 | 950.4 | 927.7 | 883.5 | 900.0 | 899.4 | 774.1 |
| 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 | | 0.0 | 1,363.8 | 1,348.9 | 1,346.1 | 1,305.6 | 1,207.5 | 1,135.7 | 0.0 | 1,093.8 | 1,076.8 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.3 | 2.7 | 2.9 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -866.9 | -103.6 | -95.6 |
|---|
| Total Liabilities | | 1,682.4 | 1,651.4 | 1,639.8 | 1,625.3 | 1,604.3 | 1,558.6 | 1,516.4 | 1,489.7 | 1,449.6 | 1,392.7 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Retained Earnings | | -294.9 | -306.5 | -288.8 | -273.6 | -256.4 | -241.5 | -221.2 | -208.8 | -198.4 | -189.9 | -181.9 | -173.8 | -174.0 | -158.4 | -144.7 | -128.9 |
|---|
| Comprehensive Income | | 3.4 | 3.0 | 2.0 | 2.9 | 0.0 | 0.0 | 0.0 | -0.3 | -0.7 | -1.3 | -1.8 | -1.9 | -1.4 | -3.6 | -147.5 | -129.3 |
|---|
| Total Common Equity | | 345.7 | 335.8 | 348.4 | 400.5 | 405.0 | 364.3 | 375.0 | 355.9 | 334.4 | 318.5 | 303.3 | 292.5 | 276.7 | 267.7 | 249.8 | 240.0 |
| 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 | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Retained Earnings | | 0.0 | -320.3 | -313.9 | -306.5 | -297.5 | -294.9 | -292.2 | -288.8 | -285.0 | -280.9 |
|---|
| Comprehensive Income | | 1.1 | 1.3 | 1.9 | 3.0 | 1.0 | 3.4 | 3.3 | 2.0 | 4.7 | 3.1 |
|---|
| Total Common Equity | | 316.6 | 322.4 | 328.4 | 335.8 | 341.8 | 345.7 | 347.1 | 348.4 | 393.7 | 395.4 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 1,444.8 | 1,532.6 | 1,387.0 | 1,222.9 | 1,143.9 | 1,150.9 | 1,091.2 | 1,021.8 | 958.6 | 900.3 | 875.2 | 857.4 | 820.1 | 827.8 | 831.9 | 711.4 |
|---|
| Book Value | | 513.0 | 501.1 | 504.4 | 521.8 | 530.5 | 427.5 | 443.4 | 425.2 | 393.1 | 373.2 | 353.7 | 339.3 | 315.1 | 307.3 | 293.2 | 239.8 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 168.6 | 165.9 | 163.4 | 165.4 | 166.8 | 167.4 | 166.8 | 156.0 | 117.7 | 118.6 |
|---|
| Book Value | | 316.6 | 322.4 | 328.4 | 335.8 | 341.8 | 345.7 | 347.1 | 348.4 | 393.7 | 395.4 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 62.6 | 37.5 | 50.6 | 52.7 | 65.4 | 61.6 | 50.3 | 64.2 | 63.1 | 60.7 | 56.7 | 52.9 | 58.0 | 34.8 | 39.8 | 30.3 | 43.2 |
|---|
| Depreciation & Amortization | | 48.7 | 58.8 | 52.9 | 48.4 | 49.0 | 50.3 | 51.1 | 46.3 | 45.9 | 45.7 | 44.4 | 43.3 | 41.2 | 49.1 | 40.2 | 35.4 | 28.6 |
|---|
| Stock-Based Compensation | | 1.3 | 2.0 | 1.7 | 1.4 | 1.5 | 1.6 | 1.4 | 1.9 | 1.8 | 1.7 | 1.6 | 1.4 | 1.2 | 1.1 | 1.0 | 0.9 | 1.0 |
|---|
| Change Working Capital | | -1.5 | -14.8 | -1.7 | 1.7 | 5.4 | 4.2 | -23.0 | 1.7 | 3.9 | -2.2 | -10.8 | -5.5 | -5.8 | -7.9 | 4.9 | -15.5 | -6.6 |
|---|
| Change In Accounts Receivable | | -2.5 | -11.6 | 4.2 | -0.2 | 2.4 | 5.4 | -17.8 | 0.3 | -0.3 | -1.6 | -3.5 | -5.2 | -3.3 | -3.7 | -3.2 | -5.3 | 0.7 |
|---|
| Change In Accounts Payable | | 1.0 | 0.5 | -0.7 | 1.9 | 0.5 | -0.3 | 0.9 | 0.2 | 0.2 | 1.1 | 0.9 | -0.9 | 1.1 | -3.3 | -0.9 | 1.5 | 1.1 |
|---|
| Change In Inventories | | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | -5.4 | 17.8 | -0.3 | 3.8 | 1.1 | -6.8 | 1.0 | -0.8 | 0.2 | 9.5 | -0.8 | -2.8 |
|---|
| Other Non-cash Items | | 29.0 | 16.3 | 17.7 | 13.5 | -0.2 | 51.0 | 49.6 | 46.0 | 41.4 | 42.5 | 41.1 | 39.1 | 38.5 | 44.4 | 36.2 | 1.3 | 2.3 |
|---|
| Cash from Operations | | 115.0 | 0.0 | 0.0 | 117.7 | 121.2 | 118.4 | 78.4 | 115.4 | 110.3 | 103.5 | 89.1 | 88.9 | 86.6 | 73.5 | 78.4 | 55.7 | 62.9 |
| 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 | | 6.5 | 14.0 | 14.2 | 12.8 | 10.4 | 19.6 | 14.4 | 13.6 | 13.2 | 16.7 |
|---|
| Depreciation & Amortization | | 16.1 | 0.0 | 0.0 | 14.5 | 0.0 | 0.0 | 12.6 | 12.0 | 12.2 | 12.4 |
|---|
| Stock-Based Compensation | | 0.0 | 0.5 | 0.5 | 0.4 | 0.4 | 0.6 | 0.5 | 0.2 | 0.3 | 0.3 |
|---|
| Change Working Capital | | -4.2 | -8.6 | -1.4 | 2.7 | 4.0 | -5.6 | -0.4 | 2.4 | 7.4 | -12.1 |
|---|
| Change In Accounts Receivable | | -2.8 | -6.6 | -2.1 | 0.0 | 8.5 | -6.5 | 0.3 | 1.9 | 0.5 | -5.1 |
|---|
| Change In Accounts Payable | | -3.4 | 0.4 | 0.6 | 2.9 | -1.2 | -2.5 | 0.4 | 2.6 | -1.5 | -0.5 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.5 | 5.1 |
|---|
| Other Non-cash Items | | 3.8 | 14.8 | 13.3 | -0.1 | 14.0 | 11.9 | 5.0 | 5.5 | 25.3 | -24.9 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 32.7 | 16.3 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | 0.0 | 0.0 | 0.0 | 0.0 | 19.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -19.1 | 0.0 | -181.7 | -108.2 |
|---|
| Acquisitions | | 5.8 | 0.0 | 0.0 | -177.5 | -101.1 | -28.2 | -37.1 | -113.8 | -76.3 | -22.8 | -27.2 | -45.9 | -17.8 | -7.3 | -7.9 | 0.0 | 0.0 |
|---|
| Investments | | -194.7 | 0.0 | 0.0 | 0.0 | 0.0 | 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 of Investment | | 0.2 | 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 |
|---|
| Other Investing Activities | | -194.5 | 0.0 | 0.0 | -26.2 | -34.8 | -27.6 | -19.1 | -21.9 | -52.4 | -90.5 | -59.0 | -23.7 | -65.8 | 0.4 | -39.0 | -19.8 | 9.9 |
|---|
| Cash from Investing | | -194.5 | 0.0 | 0.0 | -203.7 | -116.9 | -55.9 | -56.2 | -135.7 | -128.7 | -113.3 | -86.3 | -69.6 | -83.6 | -26.0 | -46.9 | -201.5 | -98.2 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Acquisitions | | 0.0 | -17.7 | -19.3 | -15.7 | -27.3 | -44.9 | 0.0 | 0.0 | 85.3 | 0.0 |
|---|
| Investments | | -21.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -44.8 | -45.6 | -56.4 | -47.9 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 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 | -56.4 | -47.9 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -56.4 | -47.9 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -148.8 | 0.0 | 0.0 | 167.6 | -271.1 | -87.1 | -118.7 | -221.2 | -188.6 | -106.7 | -82.2 | -88.0 | -69.1 | -251.3 | -125.6 | -194.9 | -54.7 |
|---|
| Debt Issued | | 299.5 | 1,532.6 | 145.6 | 331.7 | 350.1 | 80.1 | 178.4 | 290.6 | 251.8 | 165.0 | 107.2 | 105.8 | 106.4 | 243.6 | 121.5 | 315.4 | 766.1 |
|---|
| Issuance of Common Stock | | 3.8 | 0.0 | 0.0 | 2.2 | 8.2 | 14.4 | 8.3 | 25.0 | 30.5 | 22.8 | 21.6 | 15.6 | 15.6 | 22.3 | 27.8 | 27.1 | 19.5 |
|---|
| Repurchase of Common Stock | | -125.3 | 0.0 | 0.0 | 0.0 | 0.0 | 81.9 | 178.0 | -105.0 | -75.0 | 164.4 | 114.7 | 105.8 | -49.6 | -145.4 | 121.5 | 365.0 | 112.1 |
|---|
| Dividends Paid | | -68.0 | 0.0 | 0.0 | -67.9 | -66.7 | -62.2 | -60.6 | -61.0 | -58.7 | -57.0 | -51.8 | -48.0 | -36.2 | -37.7 | -43.3 | -42.2 | -41.3 |
|---|
| Other Financing Activities | | -11.7 | 0.0 | 0.0 | -20.8 | 324.1 | -21.8 | -16.3 | 381.8 | 313.8 | -11.1 | -6.7 | -6.9 | 131.1 | 369.8 | -12.2 | -9.8 | -7.8 |
|---|
| Cash from Financing | | 74.9 | 0.0 | 0.0 | 81.1 | -5.6 | -74.8 | -9.3 | 19.6 | 22.0 | 12.4 | -4.5 | -21.4 | -8.1 | -42.3 | -31.7 | 145.2 | 27.7 |
| 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 | 45.9 | 48.6 |
|---|
| Debt Issued | | 1,022.2 | -542.4 | 20.1 | 12.0 | 39.7 | 50.3 | 34.0 | 14.3 | 96.9 | 97.8 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.6 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | -17.0 | -17.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.0 | -5.5 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.5 | 26.7 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -4.6 | -1.6 | 1.9 | -4.9 | -1.3 | -12.3 | 13.0 | -0.7 | 3.7 | 2.6 | -1.7 | -2.1 | -5.2 | 5.2 | -0.2 | -0.6 | -7.6 |
|---|
| Closing Cash Balance | | 6.9 | 8.7 | 10.3 | 8.4 | 13.3 | 14.6 | 26.9 | 13.9 | 14.6 | 10.9 | 8.3 | 10.0 | 12.1 | 17.3 | 12.1 | 12.3 | 13.0 |
| 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 | | -3.0 | 6.5 | -1.2 | -3.8 | 3.1 | 0.3 | -0.2 | -1.3 | 1.8 | -4.9 |
|---|
| Closing Cash Balance | | 8.7 | 11.8 | 5.3 | 6.5 | 10.3 | 7.2 | 6.9 | 7.1 | 8.4 | 6.6 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 115.0 | 99.8 | 121.2 | 117.7 | 140.2 | 118.4 | 78.4 | 115.4 | 110.3 | 103.5 | 89.1 | 88.9 | 86.6 | 54.4 | 78.4 | -126.1 | -45.3 |
|---|
| Real Free Cash Flow | | 113.7 | 97.8 | 119.5 | 116.3 | 138.6 | 116.8 | 76.9 | 113.5 | 108.6 | 101.8 | 87.5 | 87.5 | 85.3 | 53.3 | 77.5 | -127.0 | -46.3 |
| 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 | | 22.2 | 20.6 | 26.6 | 30.4 | 28.8 | 26.5 | 32.1 | 33.8 | 32.7 | 16.3 |
|---|
| Real Free Cash Flow | | 22.2 | 20.1 | 26.1 | 29.9 | 28.4 | 25.9 | 31.6 | 33.6 | 32.4 | 16.1 |