CIVB
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 | | 252.6 | 255.0 | 241.9 | 160.2 | 137.0 | 124.6 | 116.0 | 107.5 | 84.2 | 70.8 | 66.4 | 61.7 | 55.7 | 52.0 | 51.1 | 51.8 | 51.5 |
|---|
| Cost of Revenues | | 85.8 | 85.8 | 95.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 166.8 | 169.2 | 146.6 | 160.2 | 137.0 | 124.6 | 116.0 | 107.5 | 83.2 | 70.8 | 66.4 | 61.7 | 55.7 | 52.0 | 51.1 | 51.8 | 51.5 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 65.6 | 63.8 | 62.2 | 61.0 | 61.6 | 61.8 | 60.5 | 57.8 | 57.4 | 39.0 |
|---|
| Cost of Revenues | | 19.9 | 20.9 | 22.5 | 22.5 | 22.6 | 24.5 | 24.5 | 23.7 | 9.8 | 3.4 |
|---|
| Gross Profit | | 45.8 | 42.9 | 39.7 | 38.5 | 39.0 | 37.3 | 36.0 | 34.0 | 47.6 | 35.6 |
| 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 | 61.3 | 52.6 | 50.3 | 47.3 | 42.4 | 45.6 | 31.9 | 27.8 | 26.5 | 25.9 | 27.5 | 22.9 | 23.5 | 21.6 |
|---|
| Depreciation & Amortization | | 0.7 | 0.0 | 11.0 | 12.3 | 1.3 | 0.9 | 0.9 | 0.9 | 0.4 | 0.6 | 0.7 | 0.7 | 1.9 | 2.4 | 2.5 | 2.7 | 2.8 |
|---|
| Total Operating Expenses | | 111.6 | 113.9 | 110.0 | 107.6 | -74.5 | -77.0 | -78.9 | -68.0 | -58.8 | -43.3 | -38.0 | -39.6 | -38.9 | -39.6 | -37.7 | -39.5 | 22.1 |
|---|
| Operating Income | | 55.2 | 55.2 | 36.6 | 0.0 | 62.5 | 47.6 | 37.1 | 39.6 | 24.3 | 27.6 | 28.4 | 22.0 | 16.8 | 12.5 | 13.5 | 12.3 | 7.4 |
| 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 | 14.4 | 14.6 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 0.3 | 0.3 | 0.0 | 0.0 | 0.4 | 0.4 | 6.4 | 1.3 |
|---|
| Total Operating Expenses | | 31.0 | 27.3 | 26.8 | 26.5 | 27.6 | 27.4 | 27.9 | 26.8 | 7.0 | -26.8 |
|---|
| Operating Income | | 14.7 | 15.7 | 12.9 | 11.9 | 11.4 | 9.9 | 8.1 | 7.2 | -0.4 | 12.2 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 221.0 | 221.0 | 206.7 | 182.7 | 121.3 | 101.7 | 99.9 | 98.1 | 73.7 | 58.6 | 53.6 | 50.7 | 46.0 | 44.9 | 46.8 | 48.9 | 51.9 |
|---|
| Interest Expense | | 82.4 | 82.4 | 90.0 | 57.2 | 11.0 | 6.3 | 10.1 | 13.0 | 7.6 | 4.1 | 3.3 | 3.3 | 4.1 | 4.9 | 6.2 | 7.5 | 10.5 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 50.6 | -15.5 | 0.0 | 0.0 | 0.0 | -7.6 | -5.3 | -4.6 | -4.5 | -4.1 | -4.9 | -6.2 | -7.5 | -10.5 |
|---|
| IBT | | 55.2 | 55.2 | 36.6 | 50.6 | 47.0 | 47.6 | 37.1 | 39.6 | 16.8 | 22.2 | 23.8 | 17.5 | 12.7 | 7.6 | 7.3 | 4.8 | -3.1 |
|---|
| Income Tax Expense | | 9.0 | 9.0 | 4.9 | 7.6 | 7.6 | 7.0 | 4.9 | 5.7 | 2.6 | 6.4 | 6.6 | 4.8 | 3.2 | 1.4 | 1.7 | 0.8 | -1.8 |
|---|
| Net Income | | 46.2 | 46.2 | 31.7 | 43.0 | 39.4 | 40.5 | 32.2 | 33.9 | 14.1 | 15.9 | 17.2 | 12.7 | 9.5 | 6.2 | 5.6 | 4.0 | -1.3 |
| 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 | | 55.7 | 55.2 | 56.3 | 53.7 | 53.2 | 52.7 | 50.6 | 50.1 | 52.1 | 45.8 |
|---|
| Interest Expense | | 19.3 | 20.7 | 21.5 | 21.0 | 21.9 | 23.5 | 22.8 | 21.8 | 5.1 | 14.3 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.8 | -0.8 |
|---|
| IBT | | 14.7 | 15.7 | 12.9 | 11.9 | 11.4 | 9.9 | 8.1 | 7.2 | 11.2 | 12.2 |
|---|
| Income Tax Expense | | 2.5 | 2.9 | 1.9 | 1.8 | 1.5 | 1.6 | 1.0 | 0.8 | 1.6 | 1.9 |
|---|
| Net Income | | 12.3 | 12.8 | 11.0 | 10.2 | 9.9 | 8.4 | 7.1 | 6.4 | 9.7 | 10.4 |
| 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 | $2.73 | $2.48 | $2.63 | $2.00 | $2.12 | $1.18 | $1.48 | $1.96 | $1.43 | $0.99 | $0.65 | $0.57 | $0.36 | $-0.16 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $2.73 | $2.48 | $2.63 | $2.00 | $2.01 | $1.02 | $1.28 | $1.57 | $1.17 | $0.85 | $0.65 | $0.57 | $0.36 | $-0.16 |
|---|
| Shares Outstanding | | 20.2 | 17.5 | 15.4 | 15.2 | 15.9 | 15.3 | 16.1 | 15.7 | 12.0 | 9.9 | 8.0 | 7.8 | 7.7 | 7.7 | 7.7 | 7.7 | 7.7 |
|---|
| Diluted Shares Outstanding | | 20.2 | 17.5 | 15.4 | 15.2 | 15.9 | 15.3 | 16.1 | 16.9 | 13.9 | 12.4 | 11.0 | 10.9 | 10.9 | 7.7 | 7.7 | 7.7 | 7.7 |
| 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 | $0.61 | $0.66 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.61 | $0.66 |
|---|
| Shares Outstanding | | 20.2 | 16.6 | 15.4 | 15.4 | 15.4 | 15.4 | 15.1 | 15.1 | 15.2 | 15.1 |
|---|
| Diluted Shares Outstanding | | 20.2 | 16.6 | 15.4 | 15.4 | 15.4 | 15.4 | 15.1 | 15.1 | 15.2 | 15.1 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 57.2 | 64.6 | 8.3 | 44.8 | 266.0 | 139.5 | 48.5 | 42.8 | 40.5 | 36.7 | 35.6 | 29.9 | 33.9 | 46.1 | 52.1 | 79.0 |
|---|
| Short Term Investments | | 609.8 | 265.3 | 0.0 | 615.4 | 559.9 | 363.5 | 358.5 | 347.4 | 231.1 | 195.9 | 196.2 | 197.9 | 199.6 | 204.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 55.8 | 329.9 | 8.3 | 660.2 | 825.8 | 503.0 | 407.0 | 389.1 | 271.6 | 232.6 | 231.8 | 227.8 | 233.5 | 250.1 | 52.1 | 79.0 |
|---|
| Accounts Receivable | | 65.8 | 59.0 | 0.0 | 36.8 | 7.4 | 9.4 | 7.1 | 6.7 | 4.5 | 3.9 | 3.9 | 3.9 | 3.9 | 3.7 | 3.8 | 4.4 |
|---|
| Inventory | | -70.3 | 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 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 71.8 | 0.0 | 74.5 | 0.0 | 0.0 | 0.0 | 0.0 | 1,266.5 | 958.5 | 884.1 | 823.2 | 732.9 | 674.2 | 621.6 | 793.4 | 771.8 |
|---|
| Total Current Assets | | 71.8 | 388.9 | 82.8 | 708.2 | 833.2 | 512.4 | 414.1 | 1,662.3 | 1,234.6 | 1,120.5 | 1,058.9 | 964.6 | 911.6 | 875.4 | 849.3 | 855.2 |
| 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 | | 63.5 | 74.6 | 91.4 | 64.6 | 76.1 | 57.2 | 51.8 | 61.6 | 51.8 | 43.1 |
|---|
| Short Term Investments | | 297.0 | 642.9 | 269.6 | 265.3 | 626.8 | 609.8 | 606.2 | 618.3 | 593.5 | 617.3 |
|---|
| Total Cash & ST Investments | | 360.5 | 717.5 | 361.0 | 329.9 | 702.9 | 667.0 | 658.0 | -60.4 | 51.8 | 43.1 |
|---|
| Accounts Receivable | | 52.0 | 56.3 | 57.3 | 59.0 | 60.9 | 65.8 | 69.8 | 0.0 | 48.3 | 46.6 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -6.8 | -63.3 | -54.1 |
|---|
| Other Current Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 74.5 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 412.5 | 773.8 | 418.4 | 388.9 | 763.8 | 732.8 | 727.8 | 74.5 | 100.0 | 89.6 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 52.1 | 47.2 | 58.4 | 64.0 | 22.4 | 22.6 | 22.9 | 22.0 | 17.8 | 18.1 | 16.9 | 14.4 | 16.9 | 17.2 | 17.8 | 18.1 |
|---|
| Goodwill | | 125.5 | 125.5 | 125.5 | 125.7 | 76.9 | 76.9 | 76.9 | 86.2 | 28.4 | 28.9 | 29.5 | 23.7 | 21.7 | 21.7 | 21.7 | 21.7 |
|---|
| Intangible Assets | | 8.7 | 7.9 | 9.5 | 10.8 | 7.6 | 8.1 | 8.3 | 9.4 | 1.3 | 1.8 | 2.4 | 2.0 | 2.3 | 3.1 | 4.1 | 5.3 |
|---|
| Long-Term Investments | | 73.5 | 3,417.5 | 60.6 | 651.2 | 578.0 | 384.9 | 380.0 | 368.4 | 245.3 | 209.9 | 209.7 | 210.5 | 215.0 | 219.5 | 220.0 | 200.3 |
|---|
| Other Long-Term Assets | | 3,659.7 | 89.8 | 3,625.9 | -3.3 | -684.8 | -492.4 | -488.0 | 0.0 | -0.2 | -0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 3,940.2 | 3,709.5 | 3,879.9 | 851.6 | 684.8 | 492.4 | 488.0 | 476.6 | 291.3 | 256.7 | 256.1 | 248.6 | 256.0 | 261.6 | 263.6 | 245.4 |
|---|
| Total Assets | | 4,011.9 | 4,098.5 | 3,861.4 | 3,537.8 | 3,012.0 | 2,762.9 | 2,309.6 | 2,139.0 | 1,525.9 | 1,377.3 | 1,314.6 | 1,214.6 | 1,168.9 | 1,137.0 | 1,113.0 | 1,100.6 |
| 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 | | 40.9 | 42.9 | 45.1 | 47.2 | 50.0 | 52.1 | 54.3 | 58.4 | 59.0 | 60.9 |
|---|
| Goodwill | | 125.5 | 125.5 | 125.5 | 125.5 | 125.5 | 125.5 | 125.5 | 125.5 | 125.1 | 125.1 |
|---|
| Intangible Assets | | 6.8 | 7.1 | 7.5 | 7.9 | 8.3 | 8.7 | 9.1 | 9.5 | 9.9 | 10.3 |
|---|
| Long-Term Investments | | 3,417.6 | 3,121.6 | 3,439.1 | 3,417.5 | 3,006.9 | 2,983.5 | 2,854.8 | 60.6 | 629.7 | 647.7 |
|---|
| Other Long-Term Assets | | 90.5 | 92.2 | 89.2 | 89.8 | 89.3 | 88.7 | 88.5 | 3,514.6 | -25.1 | -18.8 |
|---|
| Total Long-Term Assets | | 3,700.9 | 3,412.1 | 3,728.4 | 3,709.5 | 3,297.7 | 3,279.1 | 3,152.4 | 3,787.0 | 823.7 | 844.0 |
|---|
| Total Assets | | 4,113.3 | 4,185.9 | 4,146.7 | 4,098.5 | 4,061.4 | 4,011.9 | 3,880.3 | 3,861.4 | 3,732.9 | 3,616.0 |
| 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 | | 500.5 | 339.0 | 0.0 | 393.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 |
|---|
| Other Current Liabilities | | 1,101.1 | 3,211.9 | 0.0 | -393.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 1,601.6 | 3,550.9 | 30.4 | 393.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 |
| 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 | | 232.0 | 433.5 | 360.0 | 339.0 | 287.0 | 500.5 | 368.5 | 339.6 | 431.5 | 142.0 |
|---|
| Other Current Liabilities | | 3,230.5 | 3,196.2 | 3,238.9 | 3,211.9 | 3,223.7 | 2,977.6 | 2,980.7 | -309.2 | -0.5 | -7.2 |
|---|
| Current Liabilities | | 3,462.5 | 3,629.7 | 3,598.9 | 3,550.9 | 3,510.8 | 3,478.1 | 3,349.2 | 1,560.7 | 431.5 | 142.0 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 113.0 | 111.9 | 116.3 | 122.9 | 177.8 | 154.4 | 255.9 | 223.0 | 101.3 | 77.9 | 100.6 | 94.6 | 67.2 | 69.7 | 79.7 | 79.8 |
|---|
| Capital Leases | | 0.0 | 0.0 | 1.0 | 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 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 3,638.1 | 3,710.0 | 3,489.4 | 3,203.0 | 177.8 | 154.4 | 255.9 | 1,840.1 | 1,341.4 | 1,239.6 | 1,188.5 | 1,096.7 | 1,043.1 | 1,033.0 | 1,010.4 | 1,003.7 |
| 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 | | 109.9 | 110.7 | 111.6 | 111.9 | 112.0 | 113.0 | 114.3 | 116.3 | 117.5 | 119.3 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 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 |
|---|
| Total Liabilities | | 3,614.3 | 3,781.7 | 3,749.3 | 3,710.0 | 3,667.0 | 3,638.1 | 3,510.6 | 3,489.4 | 3,400.2 | 3,266.1 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 311.5 | 312.0 | 311.2 | 310.2 | 277.7 | 277.0 | 276.4 | 266.9 | 153.8 | 119.0 | 115.3 | 114.4 | 114.4 | 114.4 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 192.2 | 205.4 | 183.8 | 156.5 | 125.6 | 93.0 | 68.0 | 41.3 | 31.7 | 19.3 | 5.3 | -4.3 | -10.8 | -14.7 | -17.7 | -20.2 |
|---|
| Comprehensive Income | | -54.3 | -53.4 | -47.5 | -58.0 | 8.8 | 14.6 | 6.9 | -1.5 | -1.1 | -2.3 | 0.4 | 2.0 | -4.2 | -1.6 | -0.2 | -3.2 |
|---|
| Total Common Equity | | 373.8 | 388.5 | 372.0 | 334.8 | 355.2 | 350.1 | 330.1 | 298.9 | 184.5 | 137.6 | 126.1 | 117.9 | 125.8 | 104.0 | 102.5 | 97.0 |
| 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 | | 388.5 | 312.6 | 312.2 | 312.0 | 311.9 | 311.5 | 311.4 | 311.2 | 311.0 | 310.8 |
|---|
| Retained Earnings | | 230.8 | 221.3 | 212.9 | 205.4 | 198.0 | 192.2 | 187.6 | 183.8 | 176.6 | 168.8 |
|---|
| Comprehensive Income | | -44.5 | -54.0 | -51.9 | -53.4 | -39.9 | -54.3 | -53.8 | -47.5 | -79.5 | -55.8 |
|---|
| Total Common Equity | | 499.0 | 404.1 | 397.4 | 388.5 | 394.4 | 373.8 | 369.7 | 372.0 | 332.7 | 349.9 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 613.5 | 450.9 | 454.2 | 516.6 | 177.8 | 154.4 | 255.9 | 223.0 | 101.3 | 77.9 | 100.6 | 94.6 | 67.2 | 69.7 | 79.7 | 81.8 |
|---|
| Book Value | | 373.8 | 388.5 | 372.0 | 334.8 | 2,834.2 | 2,608.5 | 2,053.6 | 298.9 | 184.5 | 137.6 | 126.1 | 117.9 | 125.8 | 104.0 | 102.5 | 97.0 |
| 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 | | 499.0 | 404.1 | 397.4 | 388.5 | 394.4 | 373.8 | 369.7 | 372.0 | 332.7 | 349.9 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 32.6 | 46.2 | 31.7 | 43.0 | 39.4 | 40.5 | 32.2 | 33.9 | 14.1 | 15.9 | 17.2 | 12.7 | 9.5 | 6.2 | 5.6 | 4.0 | -1.3 |
|---|
| Depreciation & Amortization | | 13.0 | 0.0 | 11.0 | 12.3 | 5.8 | 2.9 | 3.2 | 3.2 | 1.9 | 1.8 | 2.0 | 1.9 | 1.9 | 2.4 | 2.5 | 2.7 | 2.8 |
|---|
| Stock-Based Compensation | | 1.4 | 0.0 | 0.9 | 1.0 | 0.8 | 0.7 | 0.6 | 0.5 | 0.4 | 0.4 | 0.3 | 0.1 | 0.0 | 1.7 | 7.6 | 11.9 | 18.9 |
|---|
| Change Working Capital | | 5.7 | -5.5 | 3.0 | 7.2 | -22.0 | 2.0 | -3.8 | 1.6 | 0.7 | 1.7 | -1.4 | -1.3 | 3.2 | -2.3 | 1.4 | 2.1 | 0.3 |
|---|
| Change In Accounts Receivable | | -1.6 | -0.5 | -0.6 | 0.0 | -2.0 | 2.0 | -2.3 | -0.4 | -1.3 | -0.6 | 0.0 | 0.1 | 0.0 | -0.2 | 0.1 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 0.0 | -5.0 | 0.0 | 0.0 | 0.3 | 0.1 | -0.1 | 0.0 | -0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | -0.1 | -0.1 | -0.1 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.3 | 0.7 | 0.2 | 0.9 | 0.2 | -0.4 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | -6.8 | -22.7 | 3.5 | -0.1 | 0.7 | -6.7 | 2.9 | 0.8 | 2.1 | 1.2 | 1.6 | 0.4 | 0.2 | 3.1 | -0.5 | 0.5 | 1.0 |
|---|
| Cash from Operations | | 34.4 | 0.0 | 0.0 | 62.7 | 25.2 | 40.8 | 32.2 | 39.5 | 20.0 | 20.8 | 17.7 | 15.1 | 14.9 | 12.5 | 16.9 | 20.8 | 19.1 |
| 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 | | 12.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.1 | 0.0 | 9.3 | 10.4 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 6.4 | 1.4 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 1.0 | 0.2 |
|---|
| Change Working Capital | | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 | 0.0 | 0.0 | 0.0 | 5.7 | 0.0 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | -0.6 | 0.0 | 0.0 | 0.0 | -1.6 | 0.0 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | | -0.6 | 19.0 | 11.1 | 3.6 | 19.6 | 12.9 | 4.5 | 0.8 | -21.4 | 9.5 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 21.5 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -10.4 | 0.0 | -4.2 | -3.4 | -6.5 | -1.9 | -2.0 | -3.2 | -1.5 | -1.0 | -2.4 | -2.0 | -0.5 | -1.3 | -0.9 | -6.2 | -1.2 |
|---|
| Acquisitions | | -92.1 | -66.8 | 0.0 | 0.0 | -51.6 | 71.1 | 0.0 | -147.1 | 143.8 | -109.6 | -53.7 | 0.9 | -56.7 | -50.1 | -39.1 | 0.0 | 12.7 |
|---|
| Investments | | -46.6 | 0.0 | -87.2 | -46.5 | -146.8 | -268.6 | -55.1 | -71.6 | -135.2 | -71.0 | -42.4 | -30.1 | -58.5 | -64.3 | -77.3 | -76.8 | -77.4 |
|---|
| Sales of Investment | | 45.3 | 0.0 | 48.5 | 59.3 | 109.5 | 68.2 | 59.9 | 72.4 | 56.8 | 35.3 | 38.4 | 29.9 | 63.8 | 59.0 | 76.4 | 61.4 | 99.2 |
|---|
| Other Investing Activities | | -168.0 | 0.0 | 0.0 | -321.2 | -315.0 | 0.7 | -342.9 | -1.0 | -98.1 | 0.1 | -3.6 | -10.6 | 3.4 | 0.7 | 1.3 | -28.6 | 0.0 |
|---|
| Cash from Investing | | -388.4 | 0.0 | 0.0 | -311.8 | -410.4 | -130.5 | -340.0 | -150.5 | -34.1 | -146.2 | -63.6 | -11.9 | -48.5 | -55.9 | -39.5 | -50.3 | 33.3 |
| 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 | -0.6 | -0.2 | -0.2 | -4.1 | -0.2 | 0.1 | -0.1 | -8.3 | -0.8 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -103.9 | 11.7 |
|---|
| Investments | | 0.0 | -15.2 | -12.6 | -43.3 | -61.7 | -5.7 | 0.0 | -4.0 | -5.3 | -21.5 |
|---|
| Sales of Investment | | 0.0 | 18.6 | 9.6 | 45.2 | 25.3 | 11.8 | 0.0 | 6.3 | 24.1 | 9.7 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | -130.5 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -93.1 | -131.3 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -255.9 | 0.0 | 0.0 | -62.5 | -135.8 | -50.0 | -183.7 | -5.0 | -10.0 | -2.5 | 0.0 | -5.0 | -30.2 | -2.5 | -10.0 | -24.5 | -35.4 |
|---|
| Debt Issued | | 608.1 | 450.9 | -3.3 | 0.1 | 474.5 | 73.4 | 82.2 | 37.9 | 131.7 | 25.9 | -22.7 | 11.0 | 57.7 | 0.0 | 0.0 | 22.5 | 117.2 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 32.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -1.7 | -0.2 | -0.2 | -1.6 | -16.9 | -22.3 | -13.5 | -4.3 | 0.0 | 0.0 | 0.0 | 0.0 | -22.9 | 0.0 | -0.6 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -10.1 | 0.0 | 0.0 | -9.6 | -8.5 | -8.0 | -7.1 | -7.2 | -4.7 | -3.7 | -3.3 | -3.1 | -3.3 | -2.3 | -2.1 | -1.4 | -1.2 |
|---|
| Other Financing Activities | | 336.4 | 0.0 | 0.0 | 339.9 | 325.4 | 297.3 | 603.1 | 133.2 | 31.2 | 102.6 | 50.3 | 10.7 | 85.7 | 36.1 | 29.3 | 28.5 | 36.3 |
|---|
| Cash from Financing | | 368.4 | 0.0 | 0.0 | 266.1 | 164.3 | 216.9 | 398.8 | 116.7 | 16.4 | 129.2 | 47.0 | 2.5 | 29.3 | 31.2 | 16.7 | 2.5 | -0.2 |
| 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 | -83.8 | 276.6 |
|---|
| Debt Issued | | 341.9 | -202.3 | 72.5 | 20.7 | 51.9 | -214.5 | 130.7 | 27.0 | -9.3 | 564.3 |
|---|
| 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 | -0.2 | 0.2 | 0.0 | 0.0 | -0.2 | 0.0 | -1.5 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.5 | -2.5 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 189.3 | -153.8 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 102.9 | 118.8 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 14.4 | 14.9 | 2.7 | 17.0 | -220.9 | 127.2 | 91.0 | 5.8 | 2.3 | 3.8 | 1.1 | 5.7 | -4.3 | -12.2 | -6.0 | -26.9 | 52.1 |
|---|
| Closing Cash Balance | | 55.8 | 23.8 | 63.2 | 60.4 | 43.4 | 264.2 | 139.5 | 48.5 | 42.8 | 40.5 | 36.7 | 35.6 | 29.9 | 33.9 | 46.1 | 52.1 | 79.0 |
| 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 | | -39.0 | -11.1 | -16.6 | 27.3 | -11.5 | 18.9 | 5.5 | -10.1 | 10.1 | 9.0 |
|---|
| Closing Cash Balance | | 23.8 | 62.8 | 73.9 | 90.5 | 63.2 | 74.7 | 55.8 | 50.3 | 60.4 | 50.3 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 24.0 | 44.1 | 44.1 | 59.3 | 18.7 | 38.8 | 30.2 | 36.3 | 18.5 | 19.8 | 15.3 | 13.1 | 14.4 | 11.2 | 16.0 | 14.6 | 17.9 |
|---|
| Real Free Cash Flow | | 22.7 | 44.1 | 43.2 | 58.3 | 17.9 | 38.1 | 29.6 | 35.8 | 18.1 | 19.4 | 14.9 | 13.0 | 14.4 | 9.5 | 8.4 | 2.7 | -1.0 |
| 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 | | -16.2 | 18.4 | 10.9 | 3.5 | 18.5 | 12.8 | 12.3 | 0.6 | -8.0 | 20.7 |
|---|
| Real Free Cash Flow | | -16.2 | 18.4 | 10.9 | 3.5 | 18.5 | 12.8 | 12.1 | 0.6 | -9.0 | 20.5 |