CARS
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Total Revenues | | 723.2 | 723.2 | 719.2 | 689.2 | 653.9 | 623.7 | 547.5 | 606.7 | 662.1 | 626.3 | 633.1 | 596.5 | 496.0 | 418.2 |
|---|
| Cost of Revenues | | 122.7 | 122.7 | 124.3 | 122.2 | 115.0 | 114.2 | 101.5 | 99.5 | 92.4 | 65.5 | 129.9 | 116.7 | 115.5 | 106.6 |
|---|
| Gross Profit | | 600.5 | 600.5 | 594.8 | 567.0 | 538.9 | 509.5 | 446.0 | 507.1 | 569.8 | 560.7 | 503.2 | 479.8 | 380.4 | 311.7 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 183.9 | 181.6 | 178.7 | 179.0 | 180.4 | 179.7 | 178.9 | 180.2 | 179.6 | 174.3 |
|---|
| Cost of Revenues | | 3.6 | 57.6 | 30.5 | 30.9 | 31.7 | 31.6 | -24.4 | 30.0 | 30.9 | 31.1 |
|---|
| Gross Profit | | 180.3 | 123.9 | 148.2 | 148.1 | 148.7 | 148.0 | 203.3 | 150.2 | 148.7 | 143.3 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 74.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 312.3 | 378.5 | 359.2 | 303.2 | 354.1 | 366.5 | 328.9 | 373.1 | 359.4 | 440.4 | 333.1 |
|---|
| Depreciation & Amortization | | 91.8 | 91.8 | 107.2 | 101.0 | 86.3 | 101.8 | 113.3 | 116.9 | 103.8 | 88.6 | 83.1 | 80.8 | 27.6 | 9.3 |
|---|
| Total Operating Expenses | | 540.3 | 540.3 | 541.3 | 512.9 | 472.9 | 461.1 | 416.4 | 470.9 | 470.3 | 417.5 | 447.9 | 432.1 | 458.6 | 333.1 |
|---|
| Operating Income | | 60.2 | 60.2 | 53.5 | 54.1 | 66.0 | 48.3 | 7.3 | 497.7 | 83.9 | 134.3 | 176.7 | 157.7 | 22.3 | 67.3 |
| 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 | 25.2 | 25.3 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 81.9 | 78.0 |
|---|
| Depreciation & Amortization | | 16.5 | 23.5 | 24.9 | 27.0 | 24.7 | 27.6 | 27.6 | 27.4 | 26.6 | 25.7 |
|---|
| Total Operating Expenses | | 158.6 | 107.1 | 132.9 | 141.6 | 128.9 | 136.6 | 193.8 | 137.5 | 133.8 | 128.9 |
|---|
| Operating Income | | 21.7 | 16.8 | 15.2 | 6.5 | 19.8 | 11.5 | 9.5 | 12.7 | 14.9 | 14.3 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 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 | 0.0 |
|---|
| Interest Expense | | 30.4 | 61.0 | 32.2 | 32.4 | 35.3 | 38.7 | 37.9 | -30.8 | 27.7 | -12.4 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | -25.9 | -25.9 | 8.4 | -36.0 | -43.5 | -38.9 | -943.7 | -972.9 | -14.8 | -8.7 | -8.2 | -6.6 | -14.8 | -15.9 |
|---|
| IBT | | 34.3 | 34.3 | 61.9 | 18.1 | 22.6 | 9.5 | -936.4 | -475.3 | 56.9 | 122.2 | 177.0 | 157.8 | 22.6 | 69.2 |
|---|
| Income Tax Expense | | 14.3 | 14.3 | 13.7 | -100.3 | 5.4 | 1.8 | -119.3 | -30.0 | 18.1 | -102.3 | 0.6 | 0.0 | -569.0 | -35.4 |
|---|
| Net Income | | 20.1 | 20.1 | 48.2 | 118.4 | 17.2 | 7.7 | -817.1 | -445.3 | 38.8 | 224.4 | 176.4 | 157.8 | 591.6 | 104.7 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.8 |
|---|
| Interest Expense | | 7.4 | 7.6 | 7.6 | 7.7 | 7.7 | 8.0 | 8.1 | 8.3 | 8.3 | 7.8 |
|---|
| Other Expense | | -6.9 | -6.1 | -5.3 | -7.7 | 0.3 | 13.1 | 6.9 | -11.9 | -13.0 | -11.7 |
|---|
| IBT | | 14.9 | 10.7 | 10.0 | -1.2 | 20.1 | 24.5 | 16.4 | 0.8 | 1.9 | 2.6 |
|---|
| Income Tax Expense | | 7.5 | 3.0 | 3.0 | 0.8 | 2.8 | 5.8 | 5.0 | 0.0 | -6.5 | -1.9 |
|---|
| Net Income | | 7.4 | 7.7 | 7.0 | -2.0 | 17.3 | 18.7 | 11.4 | 0.8 | 8.3 | 4.5 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| EPS | | $0.00 | $0.00 | $0.00 | $1.77 | $0.25 | $0.16 | $-12.15 | $-6.65 | $0.55 | $3.13 | $2.46 | $2.20 | $8.26 | $1.46 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $1.74 | $0.25 | $0.15 | $-12.15 | $-6.65 | $0.55 | $3.13 | $2.46 | $2.20 | $8.26 | $1.46 |
|---|
| Shares Outstanding | | 60.3 | 60.3 | 66.0 | 66.7 | 68.2 | 68.7 | 67.2 | 67.0 | 70.3 | 71.7 | 71.6 | 71.6 | 71.6 | 71.6 |
|---|
| Diluted Shares Outstanding | | 61.7 | 61.7 | 67.4 | 68.2 | 69.6 | 71.3 | 67.2 | 67.0 | 70.5 | 71.7 | 71.6 | 71.6 | 71.6 | 71.6 |
| 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 | $0.13 | $0.07 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.12 | $0.07 |
|---|
| Shares Outstanding | | 60.3 | 61.7 | 63.9 | 64.5 | 65.1 | 66.9 | 66.5 | 66.3 | 66.5 | 66.8 |
|---|
| Diluted Shares Outstanding | | 61.7 | 63.1 | 64.5 | 64.5 | 66.8 | 67.7 | 67.8 | 67.3 | 68.3 | 68.5 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Cash And Equivalents | | 29.1 | 50.7 | 39.2 | 31.7 | 39.1 | 67.7 | 13.5 | 25.5 | 20.6 | 8.9 | 0.1 | 0.2 |
|---|
| 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 |
|---|
| Total Cash & ST Investments | | 29.1 | 50.7 | 39.2 | 31.7 | 39.1 | 67.7 | 13.5 | 25.5 | 20.6 | 8.9 | 0.1 | 0.2 |
|---|
| Accounts Receivable | | 128.5 | 133.7 | 125.4 | 107.9 | 98.9 | 93.6 | 101.8 | 108.9 | 100.9 | 98.3 | 86.7 | 114.2 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 8.4 | 7.8 | 6.5 | 6.5 | 9.3 | 11.4 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 20.5 | 29.9 | 13.9 | 0.6 | 1.7 | 10.2 | 0.6 | 10.3 | 9.8 | 12.3 | 11.7 | 15.4 |
|---|
| Total Current Assets | | 178.1 | 214.3 | 178.4 | 148.6 | 147.4 | 178.1 | 122.4 | 153.9 | 142.6 | 119.5 | 98.5 | 129.8 |
| 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 | | 55.1 | 27.7 | 31.4 | 50.7 | 49.6 | 29.1 | 31.4 | 39.2 | 49.1 | 28.6 |
|---|
| 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 | | 55.1 | 27.7 | 31.4 | 50.7 | 49.6 | 29.1 | 31.4 | 39.2 | 49.1 | 28.6 |
|---|
| Accounts Receivable | | 128.8 | 132.9 | 131.0 | 133.7 | 125.2 | 128.5 | 125.7 | 125.4 | 118.3 | 111.2 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.6 | 13.5 | 10.1 |
|---|
| Other Current Assets | | 28.5 | 19.1 | 20.3 | 29.9 | 25.1 | 20.5 | 20.1 | 13.9 | 22.0 | 17.5 |
|---|
| Total Current Assets | | 212.4 | 179.6 | 182.7 | 214.3 | 199.9 | 178.1 | 177.2 | 178.4 | 189.3 | 157.3 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Net Property, Plant & Equipment | | 43.0 | 40.7 | 43.9 | 45.2 | 43.0 | 41.3 | 43.7 | 41.5 | 39.7 | 20.5 | 18.9 | 18.4 |
|---|
| Goodwill | | 145.4 | 143.3 | 147.1 | 102.9 | 26.2 | 0.0 | 505.9 | 884.4 | 788.1 | 788.1 | 703.2 | 703.2 |
|---|
| Intangible Assets | | 625.7 | 585.7 | 669.2 | 707.1 | 769.4 | 835.2 | 1,329.5 | 1,510.4 | 1,529.5 | 1,607.4 | 1,643.4 | 1,716.1 |
|---|
| Long-Term Investments | | 23.2 | 0.0 | 21.0 | 21.1 | 21.1 | 21.1 | 26.5 | 10.3 | 11.1 | 11.8 | 9.6 | 10.3 |
|---|
| Other Long-Term Assets | | 0.0 | 27.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 942.5 | 897.5 | 994.0 | 876.2 | 859.8 | 897.6 | 1,905.6 | 2,446.6 | 2,368.4 | 2,427.7 | 2,375.2 | 2,447.9 |
|---|
| Total Assets | | 1,120.5 | 1,111.9 | 1,172.4 | 1,024.9 | 1,007.2 | 1,075.7 | 2,028.0 | 2,600.5 | 2,511.0 | 2,547.3 | 2,473.7 | 2,577.7 |
| 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 | | 35.3 | 36.0 | 36.5 | 40.7 | 42.8 | 43.0 | 43.4 | 43.9 | 44.0 | 45.2 |
|---|
| Goodwill | | 166.6 | 167.6 | 165.2 | 143.3 | 145.8 | 145.4 | 146.1 | 147.1 | 102.9 | 102.9 |
|---|
| Intangible Assets | | 537.2 | 555.4 | 571.0 | 585.7 | 605.1 | 625.7 | 647.3 | 669.2 | 649.1 | 668.8 |
|---|
| Long-Term Investments | | 0.0 | 26.3 | 26.9 | 27.3 | 24.3 | 23.2 | 20.5 | 21.0 | 20.4 | 20.2 |
|---|
| Other Long-Term Assets | | 25.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 859.0 | 885.0 | 901.0 | 897.5 | 918.6 | 942.5 | 966.0 | 994.0 | 913.9 | 928.2 |
|---|
| Total Assets | | 1,071.4 | 1,064.7 | 1,083.7 | 1,111.9 | 1,118.5 | 1,120.5 | 1,143.1 | 1,172.4 | 1,103.2 | 1,085.5 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Accounts Payable | | 29.6 | 33.5 | 22.3 | 18.2 | 15.4 | 16.5 | 12.4 | 11.6 | 6.6 | 7.8 | 8.5 | 11.8 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 23.1 | 14.1 | 8.9 | 7.8 | 31.4 | 26.9 | 21.2 | 30.4 | 43.6 | 69.2 |
|---|
| Other Current Liabilities | | 87.0 | 83.4 | 100.4 | 73.6 | 69.9 | 66.1 | 55.0 | 53.3 | 61.7 | 7.7 | 10.3 | 13.5 |
|---|
| Current Liabilities | | 116.6 | 116.9 | 145.7 | 106.0 | 94.3 | 90.4 | 98.8 | 110.7 | 90.1 | 72.0 | 88.4 | 120.0 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 33.0 | 30.9 | 29.4 | 33.5 | 32.2 | 29.6 | 25.6 | 22.3 | 18.7 | 19.9 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.5 | 18.1 | 16.8 |
|---|
| Other Current Liabilities | | 83.8 | 68.0 | 81.5 | 83.4 | 79.2 | 87.0 | 83.8 | 98.0 | 94.2 | 83.9 |
|---|
| Current Liabilities | | 116.8 | 98.9 | 111.0 | 116.9 | 111.4 | 116.6 | 109.4 | 145.7 | 131.0 | 120.6 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Long-Term Debt | | 469.7 | 455.3 | 460.1 | 458.2 | 457.4 | 576.1 | 611.3 | 665.3 | 557.2 | 3.9 | 0.0 | 0.0 |
|---|
| Capital Leases | | 0.0 | 0.0 | 28.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 8.2 | 6.8 | 8.8 | 0.0 | 31.1 | 30.8 | 133.0 | 177.9 | 146.5 | 8.3 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 623.7 | 600.4 | 680.3 | 640.4 | 640.3 | 735.5 | 886.9 | 973.6 | 831.9 | 130.0 | 169.1 | 242.0 |
| 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 | | 451.2 | 455.9 | 455.6 | 455.3 | 465.0 | 469.7 | 473.8 | 488.6 | 429.7 | 434.2 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 20.6 | 0.0 | 0.0 | 0.0 | 28.5 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 6.7 | 7.2 | 6.8 | 6.8 | 8.3 | 8.2 | 8.7 | 8.8 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 593.8 | 581.4 | 593.8 | 600.4 | 616.1 | 623.7 | 661.7 | 680.3 | 620.2 | 608.1 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Common Stock | | 0.7 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -997.6 | -961.5 | -1,009.7 | -1,128.2 | -1,176.5 | -1,184.2 | -367.1 | 118.2 | 176.6 | 0.0 | 0.0 | 0.0 |
|---|
| Comprehensive Income | | -0.1 | -1.6 | 1.0 | 0.0 | -2.0 | -6.8 | -7.6 | -30.8 | -21.6 | -16.7 | -9.9 | -2.1 |
|---|
| Total Common Equity | | 496.9 | 511.5 | 492.1 | 384.4 | 366.9 | 340.2 | 1,141.1 | 1,626.9 | 1,679.1 | 2,417.3 | 2,304.5 | 2,335.7 |
| 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 | | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
|---|
| Retained Earnings | | -948.9 | -956.6 | -963.6 | -961.5 | -978.9 | -997.6 | -1,009.0 | -1,009.7 | -1,018.1 | -1,022.6 |
|---|
| Comprehensive Income | | -1.0 | -0.3 | -2.1 | -1.6 | 0.2 | -0.1 | 0.2 | 1.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 477.6 | 483.2 | 489.9 | 511.5 | 502.4 | 496.9 | 481.5 | 492.1 | 483.0 | 477.5 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Total Debt | | 469.7 | 455.3 | 483.2 | 472.4 | 466.3 | 583.9 | 642.7 | 692.2 | 578.4 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 496.9 | 511.5 | 492.1 | 384.4 | 366.9 | 340.2 | 1,141.1 | 1,626.9 | 1,679.1 | 2,417.3 | 2,304.5 | 2,335.7 |
| 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 | | 477.6 | 483.2 | 489.9 | 511.5 | 502.4 | 496.9 | 481.5 | 492.1 | 483.0 | 477.5 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Net Income | | 25.0 | 20.1 | 48.2 | 118.4 | 17.2 | 7.7 | -817.1 | -445.3 | 38.8 | 224.4 | 176.4 | 157.8 | 591.6 | 104.7 |
|---|
| Depreciation & Amortization | | 107.2 | 91.8 | 107.2 | 101.0 | 94.4 | 101.9 | 113.3 | 116.9 | 103.8 | 88.6 | 83.1 | 80.8 | 27.6 | 9.3 |
|---|
| Stock-Based Compensation | | 30.5 | 31.3 | 30.6 | 28.5 | 22.3 | 21.4 | 15.2 | 7.6 | 9.4 | 2.6 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -4.1 | -7.2 | -11.0 | -6.4 | -19.1 | -1.0 | -2.7 | 17.7 | 13.3 | -16.5 | -38.4 | -25.6 | 46.5 | 6.7 |
|---|
| Change In Accounts Receivable | | -16.0 | 0.6 | -12.3 | -15.6 | -9.3 | -5.4 | 3.7 | 2.3 | -1.2 | -5.0 | -13.6 | -5.5 | -20.9 | -6.8 |
|---|
| Change In Accounts Payable | | 9.3 | -5.7 | 11.1 | 3.7 | 2.6 | -1.1 | 4.0 | 0.9 | 2.5 | -0.4 | -1.5 | -3.4 | 5.8 | -1.5 |
|---|
| Change In Inventories | | 4.1 | 0.0 | 0.0 | -6.1 | 0.0 | 0.1 | -12.0 | 14.7 | 9.3 | -2.4 | -10.2 | -1.6 | 13.9 | 7.1 |
|---|
| Other Non-cash Items | | 126.1 | 4.1 | -34.3 | 9.6 | 12.4 | 10.6 | 933.6 | 449.5 | -18.4 | -4.4 | -22.0 | -23.0 | -568.6 | -2.9 |
|---|
| Cash from Operations | | 147.4 | 0.0 | 0.0 | 136.7 | 128.5 | 138.0 | 138.6 | 101.5 | 163.5 | 185.9 | 199.2 | 190.1 | 97.1 | 117.7 |
| 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 | | 7.4 | 7.7 | 7.0 | -2.0 | 17.3 | 18.7 | 11.4 | 0.8 | 8.3 | 4.5 |
|---|
| Depreciation & Amortization | | 16.5 | 23.9 | 24.9 | 27.0 | 24.7 | 27.6 | 27.6 | 27.4 | 26.6 | 25.7 |
|---|
| Stock-Based Compensation | | 8.9 | 7.4 | 6.7 | 8.3 | 6.9 | 8.1 | 8.5 | 7.1 | 7.6 | 7.4 |
|---|
| Change Working Capital | | -1.2 | 10.1 | -12.9 | -5.3 | -11.3 | 14.3 | -2.5 | -11.4 | 11.6 | -1.7 |
|---|
| Change In Accounts Receivable | | -3.5 | 3.3 | -1.6 | 2.4 | -9.7 | 2.5 | -3.9 | -1.2 | -3.1 | -7.8 |
|---|
| Change In Accounts Payable | | -5.4 | 0.0 | 2.2 | -4.7 | 1.2 | 2.7 | 4.0 | 3.3 | 3.2 | -1.2 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 2.6 |
|---|
| Other Non-cash Items | | 0.4 | 9.7 | -0.9 | 1.8 | -7.0 | -19.6 | -13.0 | 5.3 | 6.7 | 5.8 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 45.1 | 35.4 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Capital Expenditure | | -22.6 | -4.3 | -3.0 | -1.3 | -19.7 | -19.2 | -16.7 | -21.3 | -14.2 | -32.8 | -9.7 | -9.1 | -8.6 | -10.7 |
|---|
| Acquisitions | | -76.4 | -24.8 | -0.2 | -76.2 | -64.7 | -20.3 | 0.0 | 0.0 | -157.2 | 0.0 | -117.1 | 7.9 | 545.9 | 3.3 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | -2.2 | 0.0 | -2.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 9.5 | -10.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.2 | 0.0 |
|---|
| Other Investing Activities | | -20.7 | 0.0 | 0.0 | -19.6 | 0.0 | 0.0 | 0.0 | -0.6 | 0.0 | 0.3 | 2.3 | 0.1 | -7.1 | 0.0 |
|---|
| Cash from Investing | | -99.0 | 0.0 | 0.0 | -97.1 | -84.4 | -39.5 | -16.7 | -21.9 | -171.4 | -32.8 | -126.8 | -1.1 | 537.4 | -7.4 |
| 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 | | -5.9 | -0.6 | -8.0 | -0.8 | -1.0 | -0.9 | -0.4 | -6.0 | -5.3 | -5.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | -0.3 | -24.4 | 0.0 | 0.0 | -0.2 | 0.0 | -76.2 | 0.0 |
|---|
| 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 | 9.5 | 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 | -4.8 | -4.8 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -81.5 | -5.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Debt Repaid | | -28.8 | 0.0 | 0.0 | 8.8 | -41.3 | -120.0 | -615.6 | -58.1 | -82.5 | -91.3 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 47.5 | 455.3 | -28.0 | 19.6 | 47.3 | 2.4 | 556.9 | 8.6 | 196.3 | 669.6 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | -7.7 | 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 |
|---|
| Repurchase of Common Stock | | -28.5 | -86.9 | -49.2 | -31.3 | -49.0 | 0.0 | 0.0 | -40.0 | -97.2 | 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 | 0.0 | -650.0 | 0.0 | 0.0 | -598.3 | -90.0 |
|---|
| Other Financing Activities | | 7.8 | 0.0 | 0.0 | -9.2 | 38.7 | -7.2 | 547.9 | 6.6 | 192.4 | 599.8 | -63.6 | -189.0 | -75.4 | 0.0 |
|---|
| Cash from Financing | | -47.4 | 0.0 | 0.0 | -31.7 | -51.5 | -127.2 | -67.7 | -91.5 | 12.7 | -141.5 | -63.6 | -189.0 | -673.7 | -90.0 |
| 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 | 35.0 | -3.8 |
|---|
| Debt Issued | | 451.2 | -4.7 | 0.3 | 0.3 | -9.7 | -4.7 | -4.1 | -9.5 | 70.5 | 0.5 |
|---|
| 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 | | -22.6 | -19.7 | -23.1 | -21.5 | -13.5 | -21.3 | -5.3 | -9.1 | -8.0 | -6.2 |
|---|
| 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 | -0.1 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 26.9 | -9.9 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Net Change in Cash | | 0.5 | 5.6 | 11.5 | 7.5 | -7.4 | -28.7 | 54.2 | -11.9 | 4.9 | 11.7 | 8.8 | -0.1 | -39.2 | 20.3 |
|---|
| Closing Cash Balance | | 29.1 | 56.2 | 50.7 | 39.2 | 31.7 | 39.1 | 67.7 | 13.5 | 25.5 | 20.6 | 8.9 | 0.1 | 0.2 | 39.4 |
| 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 | | 1.2 | 27.4 | -3.7 | -19.2 | 1.1 | 20.5 | -2.3 | -7.8 | -9.9 | 20.5 |
|---|
| Closing Cash Balance | | 56.2 | 55.1 | 27.7 | 31.4 | 50.7 | 49.6 | 29.1 | 31.4 | 39.2 | 49.1 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Free Cash Flow | | 124.8 | 147.4 | 149.5 | 115.8 | 108.8 | 118.8 | 121.9 | 80.2 | 149.3 | 153.2 | 189.5 | 180.9 | 88.6 | 107.1 |
|---|
| Real Free Cash Flow | | 94.3 | 116.0 | 119.0 | 87.3 | 86.5 | 97.4 | 106.7 | 72.6 | 139.9 | 150.5 | 189.5 | 180.9 | 88.6 | 107.1 |
| 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 | | 36.7 | 58.3 | 23.7 | 28.6 | 24.4 | 47.3 | 29.0 | 27.5 | 39.8 | 30.4 |
|---|
| Real Free Cash Flow | | 27.8 | 50.9 | 17.0 | 20.3 | 17.6 | 39.1 | 20.5 | 20.4 | 32.3 | 23.0 |