CIO
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Total Revenues | | 163.8 | 171.1 | 179.1 | 180.5 | 164.0 | 160.8 | 156.3 | 129.5 | 106.5 | 72.5 | 55.1 | 36.9 | 20.5 | 11.5 | 9.2 |
|---|
| Cost of Revenues | | 64.6 | 69.5 | 70.0 | 67.7 | 58.0 | 58.3 | 57.3 | 49.9 | 42.9 | 28.3 | 20.4 | 14.3 | 6.0 | 4.1 | 3.1 |
|---|
| Gross Profit | | 99.2 | 101.7 | 109.1 | 112.7 | 106.0 | 102.5 | 99.0 | 79.6 | 63.6 | 44.2 | 34.6 | 22.6 | 14.5 | 7.4 | 6.1 |
| Revenue |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Revenues | | 37.3 | 42.3 | 42.3 | 41.9 | 42.4 | 42.3 | 44.5 | 44.3 | 44.2 | 44.6 |
|---|
| Cost of Revenues | | 15.6 | 16.3 | 16.3 | 16.4 | 17.8 | 17.5 | 17.7 | 17.4 | 17.6 | 17.2 |
|---|
| Gross Profit | | 21.7 | 26.0 | 26.0 | 25.5 | 24.6 | 24.9 | 26.7 | 26.9 | 26.6 | 27.4 |
| Operating Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 14.8 | 13.8 | 15.5 | 10.7 | 11.1 | 8.1 | 6.8 | 6.5 | 5.0 | 3.1 | 1.1 | 1.0 | 0.7 |
|---|
| Depreciation & Amortization | | 56.7 | 59.3 | 63.0 | 62.5 | 56.0 | 59.0 | 57.8 | 52.4 | 41.6 | 30.2 | 21.6 | 14.7 | 7.8 | 4.0 | 3.1 |
|---|
| Total Operating Expenses | | 186.1 | 83.0 | 77.8 | 76.3 | 72.8 | 71.1 | 70.2 | 60.5 | 48.4 | 36.7 | 26.7 | 17.8 | 10.2 | 5.9 | 4.5 |
|---|
| Operating Income | | -87.0 | 18.7 | 31.3 | 35.3 | 33.2 | 31.5 | 28.8 | 15.6 | 15.2 | -0.3 | 4.5 | 2.6 | 2.8 | 1.3 | 1.6 |
| Operating Income |
|
TTM |
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| 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 | 3.9 | 3.5 | 3.7 |
|---|
| Depreciation & Amortization | | 10.6 | 16.1 | 15.1 | 14.9 | 14.7 | 14.7 | 15.1 | 17.2 | 14.7 | 15.8 |
|---|
| Total Operating Expenses | | 17.4 | 122.6 | 18.9 | 27.2 | 18.4 | 18.5 | 18.8 | 21.1 | 18.3 | 19.4 |
|---|
| Operating Income | | 4.2 | -96.6 | 7.1 | -1.7 | 6.2 | 6.3 | 8.0 | 5.9 | 8.3 | 7.9 |
| Net Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Interest Income | | 0.0 | 0.0 | -1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 31.9 | 33.0 | 31.9 | 25.8 | 23.3 | 26.4 | 28.4 | 22.3 | 18.7 | 13.8 | 10.6 | 7.9 | 5.4 | 3.7 | 2.2 |
|---|
| Other Expense | | -34.2 | -35.8 | -33.3 | -17.6 | 452.1 | -26.3 | -26.3 | 23.0 | -6.1 | 0.7 | -12.2 | -7.5 | -6.9 | -3.2 | -2.2 |
|---|
| IBT | | -121.1 | -17.1 | -2.0 | 17.7 | 485.3 | 5.1 | 2.4 | 38.7 | 9.2 | 0.4 | -7.7 | -4.9 | -4.2 | -1.9 | -0.7 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | -7.5 | 24.2 | 27.0 | 29.0 | 45.4 | 12.7 | 14.5 | -1.6 | 0.3 | -1.6 | 0.5 | -0.1 |
|---|
| Net Income | | -121.6 | -17.7 | -2.7 | 25.2 | 484.4 | -21.8 | -26.6 | 38.2 | 5.8 | -0.8 | -6.6 | -3.0 | -4.1 | -1.6 | -0.6 |
| Net Income |
|
TTM |
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.4 | 8.2 | 8.3 |
|---|
| Interest Expense | | 6.8 | 8.3 | 8.3 | 8.5 | 8.3 | 8.1 | 8.1 | 0.0 | 7.9 | 8.0 |
|---|
| Other Expense | | -8.0 | -8.7 | -8.6 | -8.8 | -8.6 | -9.9 | -8.4 | -8.4 | -8.2 | -8.4 |
|---|
| IBT | | -3.8 | -105.3 | -1.5 | -10.6 | -2.5 | -3.6 | -0.5 | -2.5 | 0.1 | -0.5 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -24.3 | -2.2 | 8.1 |
|---|
| Net Income | | -3.8 | -105.4 | -1.7 | -10.7 | -2.6 | -3.8 | -0.6 | -2.7 | 0.0 | -0.7 |
| Per Share Data |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| EPS | | $0.00 | $0.00 | $-0.25 | $0.60 | $10.97 | $-0.46 | $-0.60 | $1.02 | $-0.05 | $-0.04 | $-0.53 | $-0.36 | $-0.52 | $-0.20 | $-0.08 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $-0.25 | $0.59 | $10.80 | $-0.46 | $-0.60 | $1.01 | $-0.05 | $-0.04 | $-0.53 | $-0.36 | $-0.52 | $-0.20 | $-0.08 |
|---|
| Shares Outstanding | | 40.4 | 40.1 | 39.9 | 42.1 | 43.5 | 47.2 | 44.0 | 37.3 | 30.2 | 20.5 | 12.4 | 8.5 | 8.0 | 8.0 | 8.0 |
|---|
| Diluted Shares Outstanding | | 40.4 | 40.1 | 39.9 | 42.9 | 44.1 | 47.2 | 44.0 | 37.7 | 30.2 | 20.5 | 12.4 | 8.5 | 8.0 | 8.0 | 8.0 |
| Per Share Data |
|
TTM |
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.07 | $0.00 | $-0.02 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.07 | $0.00 | $-0.02 |
|---|
| Shares Outstanding | | 40.4 | 40.4 | 40.2 | 40.2 | 40.2 | 40.2 | 40.1 | 39.9 | 39.9 | 39.9 |
|---|
| Diluted Shares Outstanding | | 40.4 | 40.4 | 40.2 | 40.2 | 40.2 | 40.2 | 40.1 | 39.9 | 39.9 | 39.9 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Cash And Equivalents | | 43.3 | 18.9 | 30.1 | 28.2 | 21.3 | 25.3 | 70.1 | 16.1 | 12.3 | 13.7 | 8.1 | 34.9 | 7.1 | 3.1 | 1.5 |
|---|
| Short Term Investments | | 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 | 0.0 |
|---|
| Total Cash & ST Investments | | 43.3 | 18.9 | 30.1 | 28.2 | 21.3 | 25.3 | 70.1 | 16.1 | 12.3 | 13.7 | 8.1 | 34.9 | 7.1 | 3.1 | 1.5 |
|---|
| Accounts Receivable | | 52.1 | 52.3 | 53.5 | 44.4 | 30.4 | 33.0 | 32.1 | 26.1 | 20.1 | 17.3 | 14.4 | 8.0 | 4.7 | 2.3 | 5.0 |
|---|
| Inventory | | -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 | 0.0 |
|---|
| Other Current Assets | | -95.5 | 27.7 | 13.3 | 0.0 | 0.0 | 0.0 | 0.0 | 37.1 | 63.2 | 18.6 | 16.7 | 11.9 | 7.7 | 2.1 | 0.3 |
|---|
| Total Current Assets | | 95.5 | 98.9 | 96.8 | 88.7 | 72.7 | 125.0 | 124.1 | 79.4 | 95.5 | 49.5 | 39.3 | 54.8 | 19.5 | 7.5 | 6.7 |
| 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 | | 21.3 | 34.5 | 22.0 | 18.9 | 25.9 | 28.0 | 29.5 | 30.1 | 36.7 | 38.4 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.7 |
|---|
| Total Cash & ST Investments | | 21.3 | 18.3 | 22.0 | 18.9 | 25.9 | 28.0 | 29.5 | 30.1 | 36.7 | 38.4 |
|---|
| Accounts Receivable | | 40.9 | 40.5 | 52.2 | 52.3 | 52.9 | 52.1 | 53.1 | 53.5 | 51.0 | 49.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 110.2 | 0.0 | -3.7 |
|---|
| Other Current Assets | | 0.0 | 312.4 | 14.6 | 27.7 | 17.1 | 15.3 | 13.8 | 13.3 | 15.6 | 14.3 |
|---|
| Total Current Assets | | 62.3 | 371.1 | 88.8 | 98.9 | 95.9 | 95.5 | 96.5 | 96.8 | 103.3 | 101.6 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Property, Plant & Equipment | | 10.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 728.1 | 550.3 | 354.9 | 211.8 | 100.1 | 42.2 | 28.7 |
|---|
| 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 |
|---|
| Intangible Assets | | 38.4 | 34.6 | 42.4 | 55.4 | 68.9 | 44.1 | 67.5 | 75.5 | 65.1 | 56.2 | 41.0 | 29.4 | 14.4 | 4.0 | 3.6 |
|---|
| Long-Term Investments | | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.3 | 4.9 | 5.8 |
|---|
| Other Long-Term Assets | | -7.4 | 1,322.2 | 1,372.1 | 1,430.3 | 1,459.9 | 988.2 | 1,036.8 | 945.6 | 7.8 | 5.4 | 8.5 | 5.5 | 5.3 | 2.5 | 1.5 |
|---|
| Total Long-Term Assets | | 1,385.0 | 1,356.8 | 1,414.5 | 1,485.7 | 1,528.8 | 1,032.3 | 1,104.3 | 1,021.1 | 800.9 | 612.0 | 404.3 | 246.7 | 124.2 | 53.5 | 39.7 |
|---|
| Total Assets | | 1,480.5 | 1,455.7 | 1,511.4 | 1,574.4 | 1,601.5 | 1,157.3 | 1,228.5 | 1,100.4 | 896.5 | 661.5 | 443.6 | 301.5 | 143.6 | 61.0 | 46.4 |
| 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 | 906.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.6 | 12.6 | 12.7 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 23.9 | 25.4 | 32.8 | 34.6 | 36.5 | 38.4 | 40.5 | 42.4 | 47.3 | 49.9 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.4 | 4.2 | 3.7 |
|---|
| Other Long-Term Assets | | 0.0 | 25.1 | 1,314.9 | 1,322.2 | 1,342.8 | 1,346.6 | 1,368.6 | 1,372.1 | 1,381.6 | 1,385.9 |
|---|
| Total Long-Term Assets | | 23.9 | 957.0 | 1,347.7 | 1,356.8 | 1,379.3 | 1,385.0 | 1,409.0 | 1,414.5 | 1,428.9 | 1,435.8 |
|---|
| Total Assets | | 1,067.2 | 1,328.1 | 1,436.5 | 1,455.7 | 1,475.3 | 1,480.5 | 1,505.5 | 1,511.4 | 1,532.2 | 1,537.4 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Accounts Payable | | 34.2 | 0.0 | 29.1 | 0.0 | 27.1 | 25.4 | 28.8 | 25.9 | 17.6 | 13.0 | 8.7 | 4.1 | 0.0 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 52.8 | 255.0 | 108.3 | 200.5 | 142.0 | 75.0 | 0.0 | 147.5 | 33.5 | 52.5 | 50.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 152.2 | 36.7 | 0.0 | -164.7 | -142.0 | 0.5 | 0.1 | -135.5 | -20.4 | -45.0 | -46.3 | 3.6 | 3.0 | 0.6 | 0.3 |
|---|
| Current Liabilities | | 253.6 | 306.0 | 137.4 | 44.9 | 38.7 | 108.2 | 35.4 | 43.2 | 35.0 | 26.1 | 15.1 | 9.9 | 4.5 | 0.8 | 0.3 |
| 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 | 22.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 29.1 | 37.9 | 30.6 |
|---|
| Short-Term Debt | | 0.0 | 289.7 | 255.0 | 255.0 | 255.0 | 205.0 | 200.0 | 107.7 | 1.6 | 43.8 |
|---|
| Other Current Liabilities | | 0.0 | 5.2 | 27.0 | 36.7 | 39.6 | 34.2 | 29.9 | -7.0 | -7.6 | -7.7 |
|---|
| Current Liabilities | | 0.0 | 317.5 | 295.8 | 306.0 | 309.0 | 253.6 | 245.8 | 236.7 | 245.6 | 244.3 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Long-Term Debt | | 596.5 | 392.0 | 571.3 | 690.1 | 653.6 | 602.2 | 607.3 | 645.4 | 489.5 | 370.1 | 344.7 | 189.9 | 109.9 | 53.3 | 26.9 |
|---|
| Capital Leases | | 18.6 | 0.0 | 19.4 | 9.2 | 0.0 | 6.0 | 8.2 | 8.9 | 8.6 | 4.3 | 2.3 | 0.6 | 0.2 | 0.2 | 0.2 |
|---|
| Def. Tax Liability | | -17.4 | 0.0 | 0.0 | 0.0 | 0.0 | -12.1 | -12.3 | -9.9 | -7.7 | -8.2 | -4.8 | -4.1 | -2.9 | -1.0 | -0.5 |
|---|
| Total Liabilities | | 721.4 | 721.1 | 738.7 | 771.3 | 730.9 | 739.4 | 679.3 | 702.1 | 536.7 | 405.4 | 369.9 | 210.3 | 115.9 | 55.0 | 27.9 |
| 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 | | 0.0 | 363.3 | 390.9 | 392.0 | 393.2 | 444.3 | 468.2 | 581.2 | 689.0 | 654.7 |
|---|
| Capital Leases | | 0.0 | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.4 | 19.8 | 20.1 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.7 | -7.7 | -8.0 |
|---|
| Total Liabilities | | 456.8 | 712.7 | 710.0 | 721.1 | 727.7 | 721.4 | 737.9 | 738.7 | 747.7 | 748.6 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Common Stock | | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 205.0 | 179.8 | 221.2 | 251.5 | 275.5 | -173.0 | -142.4 | -92.1 | -87.0 | -53.6 | -29.6 | -11.3 | 0.0 | 0.0 | 0.0 |
|---|
| Comprehensive Income | | 1.0 | -0.7 | -0.2 | 2.7 | -0.4 | -2.0 | 0.7 | 0.0 | -48.2 | -39.1 | -26.9 | -15.3 | -7.7 | -4.1 | -2.4 |
|---|
| Total Common Equity | | 758.5 | 733.9 | 772.2 | 802.8 | 869.6 | 416.9 | 548.0 | 397.4 | 359.6 | 254.2 | 65.8 | 80.1 | 26.6 | 6.1 | 16.9 |
| 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 | | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
|---|
| Retained Earnings | | 55.2 | 60.9 | 172.2 | 179.8 | 196.5 | 205.0 | 214.7 | 221.2 | 229.8 | 235.7 |
|---|
| Comprehensive Income | | -1.9 | -1.8 | -1.4 | -0.7 | -3.0 | 1.0 | 1.5 | -0.2 | 4.2 | 3.7 |
|---|
| Total Common Equity | | 610.1 | 614.9 | 725.8 | 733.9 | 747.1 | 758.5 | 767.5 | 772.2 | 784.1 | 788.6 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Total Debt | | 666.3 | 647.0 | 669.5 | 890.6 | 653.6 | 677.2 | 607.3 | 645.4 | 489.5 | 370.1 | 344.7 | 189.9 | 109.9 | 53.3 | 26.9 |
|---|
| Book Value | | 759.1 | 734.5 | 772.6 | 803.2 | 870.6 | 417.9 | 549.1 | 398.4 | 359.8 | 256.1 | 73.7 | 91.2 | 27.7 | 6.0 | 18.5 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.4 | 0.5 | 0.7 | 0.7 | 0.5 | 0.6 | 0.1 | 0.4 | 0.3 | 0.3 |
|---|
| Book Value | | 610.1 | 614.9 | 725.8 | 733.9 | 747.1 | 758.5 | 767.5 | 772.2 | 784.1 | 788.6 |
| Cash Flow From Operating Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Income | | -6.7 | -17.1 | -2.0 | 17.0 | 485.3 | 5.1 | 2.4 | 38.2 | 5.8 | -0.8 | -6.6 | -5.0 | -4.1 | -1.6 | -0.7 |
|---|
| Depreciation & Amortization | | 61.7 | 59.3 | 63.0 | 62.6 | 57.3 | 60.4 | 59.2 | 52.2 | 41.3 | 30.5 | 22.0 | 15.3 | 8.3 | 4.2 | 3.1 |
|---|
| Stock-Based Compensation | | 4.2 | 4.3 | 4.1 | 3.9 | 2.6 | 2.3 | 1.7 | 1.4 | 1.7 | 2.4 | 1.9 | 1.1 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | 1.0 | 1.7 | -2.6 | -6.0 | 3.5 | -4.5 | -6.5 | -1.6 | -1.6 | -4.3 | -4.5 | -2.0 | -0.1 | 3.9 | -1.1 |
|---|
| Change In Accounts Receivable | | -0.3 | 0.0 | 0.0 | -6.0 | -0.7 | -0.2 | -1.1 | -1.6 | -1.6 | -4.3 | -4.5 | -2.0 | -0.1 | 3.9 | 0.0 |
|---|
| Change In Accounts Payable | | 8.0 | 0.0 | 0.3 | 2.8 | 0.5 | -4.2 | -5.5 | -0.9 | 0.7 | 3.1 | 3.0 | -0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | -6.1 | 0.0 | 0.0 | 0.0 | -0.5 | 4.2 | 5.5 | 1.7 | -1.0 | -5.9 | -3.4 | -0.6 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 61.0 | 10.7 | -5.2 | 29.3 | 1.1 | -2.1 | -3.9 | -48.2 | -10.5 | -10.5 | -1.2 | -2.5 | 3.1 | -1.1 | -0.2 |
|---|
| Cash from Operations | | 61.3 | 0.0 | 57.2 | 106.7 | 73.2 | 59.9 | 49.5 | 42.2 | 36.6 | 19.1 | 14.2 | 7.8 | 7.2 | 5.4 | 1.1 |
| Cash Flow From Operating Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Income | | 21.7 | -105.3 | -1.5 | -10.6 | -2.5 | -3.6 | -0.5 | -2.5 | 0.1 | -0.5 |
|---|
| Depreciation & Amortization | | -10.6 | 16.1 | 15.1 | 14.9 | 14.7 | 14.7 | 15.1 | 17.2 | 14.7 | 15.8 |
|---|
| Stock-Based Compensation | | 0.0 | 0.8 | 0.9 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 |
|---|
| Change Working Capital | | 4.7 | 2.4 | -2.4 | -4.8 | 4.8 | 0.9 | 0.9 | -6.7 | 6.0 | -1.1 |
|---|
| Change In Accounts Receivable | | 0.4 | -0.6 | 0.6 | -0.4 | -0.7 | 0.3 | 0.9 | -1.1 | -0.4 | 0.0 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 5.8 | 0.8 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | -5.8 | -0.8 |
|---|
| Other Non-cash Items | | -2.4 | 99.4 | -0.1 | 8.3 | 0.2 | 2.3 | -0.2 | 0.2 | -1.2 | -1.7 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.1 | 20.6 | 13.7 |
| Cash Flow From Investing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Capital Expenditure | | -7.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -257.5 | -257.7 | -172.3 | -93.7 | -3.9 | -3.6 | -2.4 |
|---|
| Acquisitions | | 0.6 | 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 | -6.0 |
|---|
| Investments | | -28.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -71.3 | 0.0 | -6.0 |
|---|
| Sales of Investment | | 10.4 | 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 | 0.0 |
|---|
| Other Investing Activities | | -16.7 | 0.0 | -41.3 | -47.1 | -17.4 | -27.8 | -81.9 | -197.3 | 14.2 | 41.5 | -3.2 | -0.9 | 0.1 | -13.5 | 5.3 |
|---|
| Cash from Investing | | -35.8 | 0.0 | -41.3 | -47.1 | -17.4 | -27.8 | -81.9 | -197.3 | -243.3 | -216.2 | -175.5 | -94.6 | -75.1 | -17.1 | -9.1 |
| Cash Flow From Investing Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Capital Expenditure | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.3 | -1.5 | -0.9 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -9.1 | -5.5 | -10.5 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.4 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -10.5 | -1.5 | -0.9 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -10.5 | -7.1 | -11.4 |
| Cash Flow From Financing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Debt Repaid | | -11.9 | 0.0 | 17.5 | -62.3 | -202.4 | -61.3 | -216.3 | -241.8 | -272.8 | -20.2 | -1.1 | -177.3 | -1.1 | -15.6 | 0.0 |
|---|
| Debt Issued | | -0.2 | -22.5 | -203.6 | 299.2 | 178.8 | 131.3 | 178.2 | 397.7 | 392.2 | 45.6 | 155.8 | 257.4 | 57.8 | 41.9 | 26.9 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 130.0 | 198.9 | 42.9 | 136.9 | 86.8 | 0.0 | 122.1 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.6 | 0.0 | -1.6 | -50.2 | 0.0 | -100.4 | 154.8 | -0.1 | 135.8 | -66.6 | 0.0 | -6.1 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -23.4 | 0.0 | -31.3 | -41.4 | -33.5 | -41.2 | -48.2 | -42.2 | -36.3 | -20.8 | -14.4 | -6.1 | -1.5 | -13.8 | -0.2 |
|---|
| Other Financing Activities | | -2.3 | 0.0 | -2.9 | 96.2 | 176.4 | -0.8 | -2.3 | 394.4 | 248.4 | 224.3 | 150.1 | 181.9 | 74.5 | 42.8 | 7.7 |
|---|
| Cash from Financing | | -34.9 | 0.0 | -16.8 | -57.6 | -59.5 | -73.7 | 86.8 | 153.3 | 212.1 | 203.4 | 134.6 | 114.5 | 71.9 | 13.4 | 7.4 |
| Cash Flow From Financing Activities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.6 | -7.4 | 8.2 |
|---|
| Debt Issued | | -652.9 | 7.0 | -1.1 | -1.2 | -1.1 | -18.9 | -1.3 | 0.3 | -0.2 | -21.9 |
|---|
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.8 | -5.8 | -9.8 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.7 | -0.2 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.5 | -13.9 | -1.9 |
| Cash position |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Change in Cash | | -9.3 | -9.4 | -0.9 | 2.0 | -3.7 | -41.6 | 54.4 | -1.9 | 5.4 | 21.5 | -26.7 | 27.7 | 4.0 | 1.6 | -0.5 |
|---|
| Closing Cash Balance | | 43.3 | 34.0 | 43.4 | 44.3 | 42.3 | 46.0 | 87.5 | 33.1 | 35.0 | 29.7 | 8.1 | 34.9 | 7.1 | 3.1 | 1.5 |
| Cash position |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Change in Cash | | 4.8 | -2.1 | 2.7 | -9.1 | -0.3 | 0.0 | 0.0 | -8.9 | -0.4 | 0.4 |
|---|
| Closing Cash Balance | | 39.3 | 34.5 | 36.6 | 34.0 | 43.0 | 43.3 | 43.4 | 43.4 | 52.3 | 52.7 |
| Free Cash Flow |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Free Cash Flow | | 53.8 | 58.9 | 57.2 | 106.7 | 73.2 | 59.9 | 49.5 | 42.2 | -220.9 | -238.5 | -158.1 | -85.9 | 3.3 | 1.7 | -1.2 |
|---|
| Real Free Cash Flow | | 49.6 | 54.5 | 53.1 | 102.8 | 70.6 | 57.6 | 47.8 | 40.8 | -222.6 | -241.0 | -160.0 | -87.0 | 3.3 | 1.7 | -1.2 |
| Free Cash Flow |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Free Cash Flow | | 13.3 | 13.3 | 12.1 | 8.9 | 18.3 | 15.3 | 16.4 | 7.7 | 19.0 | 12.8 |
|---|
| Real Free Cash Flow | | 13.3 | 12.5 | 11.2 | 7.8 | 17.2 | 14.2 | 15.3 | 6.7 | 18.0 | 11.8 |