CNTY
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 | | 573.0 | 573.0 | 575.9 | 550.2 | 430.5 | 388.5 | 304.3 | 218.2 | 168.9 | 154.1 | 139.2 | 134.4 | 120.0 | 104.6 | 71.8 | 70.9 | 60.7 |
|---|
| Cost of Revenues | | 377.4 | 377.4 | 330.4 | 307.4 | 231.4 | 199.7 | 149.7 | 113.1 | 159.5 | 139.5 | 123.1 | 117.9 | 117.4 | 99.0 | 40.3 | 39.5 | 33.5 |
|---|
| Gross Profit | | 195.5 | 195.5 | 245.5 | 242.8 | 199.1 | 188.8 | 154.6 | 105.1 | 9.4 | 14.6 | 16.2 | 16.5 | 2.7 | 5.6 | 31.6 | 31.4 | 27.2 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 138.0 | 153.7 | 150.8 | 130.4 | 137.8 | 155.7 | 146.4 | 136.0 | 143.8 | 161.2 |
|---|
| Cost of Revenues | | 104.5 | 99.5 | 98.5 | 74.8 | 80.9 | 89.2 | 95.0 | 77.8 | 85.0 | 91.3 |
|---|
| Gross Profit | | 33.5 | 54.2 | 52.3 | 55.6 | 56.9 | 66.5 | 51.5 | 58.2 | 58.8 | 69.8 |
| 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 | 136.1 | 105.5 | 93.5 | 99.5 | 83.0 | 60.2 | 50.5 | 44.3 | 42.7 | 38.9 | 32.6 | 21.5 | 21.6 | 20.5 |
|---|
| Depreciation & Amortization | | 40.6 | 2.3 | 55.9 | 45.3 | 31.1 | 30.8 | 149.7 | 113.1 | 9.4 | 8.9 | 8.3 | 8.0 | 7.8 | 6.6 | 4.8 | 6.1 | 6.1 |
|---|
| Total Operating Expenses | | 144.2 | 144.2 | 241.2 | 178.8 | 366.2 | 320.0 | 304.4 | 223.4 | 159.5 | 139.5 | 123.1 | 117.9 | 117.4 | 99.0 | 26.2 | 27.1 | 26.6 |
|---|
| Operating Income | | 51.3 | 51.3 | 4.3 | 64.0 | 33.3 | 37.7 | -149.8 | -118.4 | 9.5 | 14.6 | 16.2 | 16.5 | 2.7 | 5.5 | 5.8 | 4.3 | 1.1 |
| 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 | 36.3 | 43.2 |
|---|
| Depreciation & Amortization | | 0.6 | 11.0 | 14.8 | 14.2 | 15.9 | 15.5 | 13.5 | 12.9 | 12.8 | 13.4 |
|---|
| Total Operating Expenses | | 23.0 | 37.1 | 35.7 | 48.5 | 93.0 | 48.6 | 37.2 | 50.0 | 36.3 | 55.7 |
|---|
| Operating Income | | 10.4 | 17.1 | 16.6 | 7.1 | -36.2 | 17.9 | 14.3 | 8.3 | 22.5 | 14.5 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 1.3 | 1.3 | 2.6 | 2.1 | 0.9 | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 |
|---|
| Interest Expense | | 104.8 | 104.8 | 103.4 | 93.9 | 65.8 | 42.8 | 43.1 | 8.3 | 4.2 | 3.7 | 3.2 | 3.3 | 2.8 | 1.0 | 0.7 | 0.8 | 1.2 |
|---|
| Other Expense | | -102.4 | -102.4 | -97.7 | -87.9 | -27.2 | -9.6 | 106.5 | 106.4 | -3.5 | -2.2 | -0.6 | 2.1 | 0.5 | 2.7 | 0.4 | 0.2 | 1.3 |
|---|
| IBT | | -51.1 | -51.1 | -93.4 | -23.8 | 6.0 | 28.1 | -43.3 | -12.0 | 5.9 | 12.5 | 15.6 | 15.3 | 0.4 | 7.4 | 5.1 | 3.7 | 1.3 |
|---|
| Income Tax Expense | | 2.7 | 2.7 | 27.7 | -5.3 | -7.7 | 6.4 | 4.8 | 4.2 | 1.9 | 4.6 | 1.8 | 1.8 | 1.5 | 1.3 | 1.0 | 0.7 | 0.3 |
|---|
| Net Income | | -61.4 | -61.4 | -128.2 | -28.2 | 13.7 | 20.6 | -48.1 | -16.1 | 3.4 | 6.3 | 9.2 | 11.9 | 1.2 | 6.2 | 4.1 | 3.0 | 1.0 |
| 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 | 0.7 | 0.3 | 0.4 | 0.5 | 0.8 | 0.7 | 0.7 | 1.8 | 0.1 |
|---|
| Interest Expense | | 0.3 | 52.2 | 26.2 | 26.0 | 25.9 | 25.9 | 25.8 | 25.8 | 26.5 | 31.4 |
|---|
| Other Expense | | -25.9 | -26.1 | -24.9 | -25.5 | -25.1 | -25.0 | -23.7 | -24.0 | -25.0 | -31.0 |
|---|
| IBT | | -15.5 | -9.0 | -8.3 | -18.4 | -61.3 | -7.1 | -9.4 | -15.7 | -12.4 | -16.5 |
|---|
| Income Tax Expense | | 0.6 | 0.4 | 1.3 | 0.5 | 2.4 | -0.3 | 29.6 | -4.0 | -4.0 | -3.1 |
|---|
| Net Income | | -17.9 | -10.5 | -12.3 | -20.6 | -64.9 | -8.1 | -41.6 | -13.5 | -10.8 | -14.2 |
| 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 | $-0.93 | $0.46 | $0.70 | $-1.63 | $-0.55 | $0.12 | $0.25 | $0.38 | $0.49 | $0.05 | $0.26 | $0.17 | $0.13 | $0.04 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.93 | $0.43 | $0.66 | $-1.63 | $-0.55 | $0.11 | $0.24 | $0.37 | $0.49 | $0.05 | $0.26 | $0.17 | $0.13 | $0.04 |
|---|
| Shares Outstanding | | 29.3 | 30.1 | 30.6 | 30.3 | 29.8 | 29.6 | 29.6 | 29.5 | 29.4 | 25.1 | 24.4 | 24.4 | 24.4 | 24.1 | 24.0 | 23.9 | 23.6 |
|---|
| Diluted Shares Outstanding | | 29.3 | 30.1 | 30.6 | 30.3 | 31.5 | 31.4 | 29.6 | 29.5 | 30.0 | 25.6 | 24.7 | 24.5 | 24.4 | 24.2 | 24.1 | 24.1 | 23.8 |
| 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 | $-0.36 | $-0.47 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.36 | $-0.47 |
|---|
| Shares Outstanding | | 29.3 | 30.4 | 30.6 | 30.7 | 30.7 | 30.7 | 30.7 | 30.4 | 30.4 | 30.3 |
|---|
| Diluted Shares Outstanding | | 29.3 | 30.4 | 30.6 | 30.7 | 30.7 | 30.7 | 30.7 | 30.4 | 30.4 | 30.3 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 123.2 | 98.8 | 171.3 | 101.8 | 107.8 | 63.4 | 54.8 | 45.6 | 74.7 | 38.8 | 29.4 | 24.7 | 27.3 | 24.7 | 25.2 | 21.5 |
|---|
| 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 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 123.2 | 98.8 | 171.3 | 101.8 | 107.8 | 63.4 | 54.8 | 45.6 | 74.7 | 38.8 | 29.4 | 24.7 | 27.3 | 24.7 | 25.2 | 21.5 |
|---|
| Accounts Receivable | | 16.9 | 11.1 | 18.3 | 9.1 | 9.4 | 8.2 | 11.4 | 6.0 | 6.3 | 4.7 | 3.3 | 1.6 | 1.4 | 0.7 | 1.1 | 1.1 |
|---|
| Inventory | | 4.0 | 3.7 | 4.7 | 1.5 | 1.4 | 1.7 | 2.0 | 0.9 | 0.7 | 0.6 | 0.5 | 0.6 | 0.5 | 0.3 | 0.3 | 0.3 |
|---|
| Other Current Assets | | 17.9 | 22.0 | 12.8 | 1.7 | 1.2 | 1.0 | 0.8 | 0.8 | 0.1 | 0.6 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 |
|---|
| Total Current Assets | | 162.0 | 135.5 | 207.0 | 228.0 | 140.7 | 94.6 | 79.4 | 55.0 | 84.3 | 45.9 | 34.5 | 30.2 | 32.4 | 26.5 | 27.3 | 23.5 |
| 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 | | 77.7 | 85.5 | 84.7 | 98.8 | 118.8 | 123.2 | 136.5 | 171.3 | 189.0 | 108.6 |
|---|
| 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 | | 77.7 | 85.5 | 84.7 | 98.8 | 118.8 | 123.2 | 136.5 | 171.3 | 189.0 | 108.6 |
|---|
| Accounts Receivable | | 0.0 | 13.3 | 11.1 | 11.1 | 15.7 | 16.9 | 15.7 | 18.3 | 16.1 | 9.3 |
|---|
| Inventory | | 0.0 | 3.6 | 3.7 | 3.7 | 4.0 | 4.0 | 4.6 | 4.7 | 4.8 | 4.7 |
|---|
| Other Current Assets | | 31.8 | 16.8 | 22.8 | 22.0 | 16.5 | 17.9 | 19.2 | 12.8 | 17.9 | 17.4 |
|---|
| Total Current Assets | | 109.5 | 119.3 | 122.3 | 135.5 | 155.0 | 162.0 | 176.1 | 207.0 | 227.8 | 140.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 951.0 | 952.2 | 939.5 | 464.7 | 472.3 | 485.2 | 503.9 | 187.0 | 152.8 | 140.8 | 131.6 | 134.6 | 132.6 | 99.5 | 99.6 | 104.0 |
|---|
| Goodwill | | 80.3 | 36.3 | 80.6 | 9.6 | 10.3 | 10.9 | 32.9 | 14.0 | 15.2 | 13.4 | 10.2 | 11.6 | 13.3 | 4.9 | 4.8 | 4.9 |
|---|
| Intangible Assets | | 90.0 | 84.9 | 93.2 | 44.8 | 48.9 | 52.8 | 67.1 | 16.4 | 16.9 | 13.7 | 4.7 | 5.9 | 7.4 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.6 | 0.0 | 0.0 | 93.3 | -59.8 | -64.5 | 1.0 | 1.7 | 1.0 | 1.0 | 1.0 | 1.0 | -24.3 | 3.3 | 2.8 | 2.8 |
|---|
| Other Long-Term Assets | | 1.7 | 1.3 | 1.7 | 29.1 | 90.4 | 100.9 | 40.2 | 3.3 | 3.2 | 1.3 | 0.3 | 0.7 | 25.6 | 0.8 | 0.2 | 0.3 |
|---|
| Total Long-Term Assets | | 1,139.7 | 1,090.8 | 1,152.6 | 656.9 | 562.7 | 586.1 | 647.5 | 223.9 | 190.6 | 171.9 | 152.5 | 157.3 | 158.3 | 110.8 | 109.4 | 113.3 |
|---|
| Total Assets | | 1,301.7 | 1,226.3 | 1,359.7 | 885.0 | 703.4 | 680.8 | 726.9 | 278.8 | 274.9 | 217.8 | 187.1 | 187.5 | 190.6 | 137.3 | 136.7 | 136.7 |
| 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 | | 906.8 | 951.0 | 952.3 | 952.2 | 957.8 | 951.0 | 942.5 | 939.5 | 929.2 | 718.4 |
|---|
| Goodwill | | 0.0 | 37.3 | 36.7 | 36.3 | 80.7 | 80.3 | 80.4 | 80.6 | 85.6 | 46.7 |
|---|
| Intangible Assets | | 0.0 | 82.1 | 83.6 | 84.9 | 88.1 | 90.0 | 91.8 | 93.2 | 85.7 | 74.1 |
|---|
| Long-Term Investments | | 0.0 | 0.3 | 0.0 | 0.0 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
|---|
| Other Long-Term Assets | | 142.7 | 1.2 | 1.4 | 1.3 | 1.8 | 1.7 | 1.8 | 1.1 | 0.9 | 1.6 |
|---|
| Total Long-Term Assets | | 1,049.4 | 1,089.2 | 1,090.3 | 1,090.8 | 1,147.6 | 1,139.7 | 1,159.4 | 1,152.6 | 1,131.0 | 859.2 |
|---|
| Total Assets | | 1,158.9 | 1,208.5 | 1,212.6 | 1,226.3 | 1,302.7 | 1,301.7 | 1,335.5 | 1,359.7 | 1,358.9 | 999.2 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 12.4 | 21.0 | 15.3 | 15.3 | 12.7 | 12.9 | 5.2 | 3.3 | 4.8 | 1.9 | 2.7 | 3.4 | 2.5 | 1.3 | 1.2 | 5.2 |
|---|
| Short-Term Debt | | 10.5 | 10.5 | 15.7 | 9.4 | 7.9 | 15.2 | 7.6 | 17.5 | 5.7 | 5.6 | 4.1 | 5.3 | 4.2 | 0.4 | 9.1 | 4.2 |
|---|
| Other Current Liabilities | | 53.8 | 45.1 | 44.3 | 40.7 | 39.9 | 0.5 | 43.4 | 26.5 | 23.0 | 20.5 | 16.0 | 20.3 | 5.1 | 2.0 | 7.9 | 2.4 |
|---|
| Current Liabilities | | 82.7 | 86.0 | 93.6 | 65.4 | 60.4 | 60.2 | 56.6 | 50.0 | 34.4 | 28.6 | 23.3 | 30.0 | 26.8 | 13.1 | 21.4 | 14.1 |
| 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 | 12.8 | 16.3 | 21.0 | 17.2 | 12.4 | 14.2 | 15.3 | 14.6 | 17.6 |
|---|
| Short-Term Debt | | 0.0 | 12.0 | 12.3 | 10.5 | 9.3 | 10.5 | 8.5 | 15.7 | 12.4 | 13.1 |
|---|
| Other Current Liabilities | | 76.0 | 45.3 | 49.5 | 45.1 | 53.2 | 45.7 | 48.9 | 44.3 | 44.6 | 35.0 |
|---|
| Current Liabilities | | 76.0 | 84.2 | 85.8 | 86.0 | 86.8 | 82.7 | 85.3 | 93.6 | 93.3 | 74.9 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 323.0 | 1,052.5 | 1,008.5 | 655.6 | 486.7 | 485.1 | 494.6 | 42.0 | 51.0 | 50.0 | 32.4 | 33.0 | 29.9 | 3.2 | 0.0 | 9.3 |
|---|
| Capital Leases | | 684.5 | 33.9 | 29.9 | 30.5 | 31.2 | 52.1 | 62.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 2.8 | 5.0 | 1.4 | 2.8 | 2.9 | 2.9 | 1.0 | 0.0 | 0.0 | 0.0 | 3.5 | 3.4 | 3.9 | 2.7 | 2.6 | 1.9 |
|---|
| Total Liabilities | | 1,144.7 | 1,144.3 | 1,145.2 | 730.8 | 553.0 | 553.8 | 554.8 | 95.4 | 87.6 | 79.3 | 59.8 | 65.0 | 61.2 | 19.2 | 24.2 | 25.2 |
| 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 | 1,068.3 | 1,058.6 | 1,052.5 | 1,010.7 | 1,007.6 | 1,003.4 | 1,008.5 | 1,007.9 | 638.1 |
|---|
| Capital Leases | | 0.0 | 752.4 | 38.6 | 33.9 | 0.0 | 684.5 | 679.8 | 684.3 | 29.5 | 27.8 |
|---|
| Def. Tax Liability | | 0.0 | 5.3 | 5.2 | 5.0 | 3.0 | 2.8 | 0.2 | 1.4 | 0.0 | 3.2 |
|---|
| Total Liabilities | | 1,146.5 | 1,158.3 | 1,150.0 | 1,144.3 | 1,153.6 | 1,144.7 | 1,136.5 | 1,145.2 | 1,133.3 | 752.6 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Retained Earnings | | -46.1 | -119.1 | 9.1 | 37.3 | 29.3 | 8.7 | 56.7 | 76.1 | 72.7 | 66.4 | 57.6 | 45.7 | 44.4 | 38.2 | 34.1 | 31.6 |
|---|
| Comprehensive Income | | -14.3 | -14.4 | -12.1 | -15.2 | -6.4 | -6.4 | -9.4 | -14.2 | -6.1 | -12.6 | -12.7 | -3.6 | 2.0 | 4.6 | 3.3 | 5.0 |
|---|
| Total Common Equity | | 64.6 | -9.3 | 121.4 | 144.0 | 141.6 | 118.2 | 163.3 | 176.3 | 179.9 | 132.2 | 122.4 | 118.4 | 129.5 | 118.2 | 112.5 | 111.5 |
| 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 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Retained Earnings | | 0.0 | -152.0 | -139.7 | -119.1 | -54.2 | -46.1 | -4.5 | 9.1 | 19.9 | 34.1 |
|---|
| Comprehensive Income | | 0.0 | -13.2 | -13.7 | -14.4 | -13.7 | -14.3 | -14.1 | -12.1 | -14.5 | -11.6 |
|---|
| Total Common Equity | | -78.6 | -41.5 | -28.9 | -9.3 | 56.8 | 64.6 | 106.1 | 121.4 | 128.9 | 144.8 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 1,018.0 | 1,063.1 | 1,020.5 | 665.0 | 494.6 | 500.3 | 502.1 | 59.5 | 56.7 | 55.6 | 36.5 | 38.2 | 34.1 | 3.6 | 9.1 | 13.5 |
|---|
| Book Value | | 157.0 | 82.0 | 214.4 | 154.2 | 150.4 | 127.0 | 172.1 | 183.4 | 187.3 | 138.6 | 127.3 | 122.4 | 129.5 | 118.2 | 112.5 | 111.5 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 91.0 | 91.7 | 91.5 | 91.3 | 92.2 | 92.4 | 92.9 | 93.0 | 96.7 | 101.8 |
|---|
| Book Value | | -78.6 | -41.5 | -28.9 | -9.3 | 56.8 | 64.6 | 106.1 | 121.4 | 128.9 | 144.8 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -79.4 | -53.9 | -121.1 | -28.2 | 13.7 | 21.8 | -48.1 | -16.1 | 4.0 | 7.9 | 13.8 | 13.5 | -1.1 | 6.1 | 4.1 | 3.0 | 1.0 |
|---|
| Depreciation & Amortization | | 52.5 | 50.9 | 55.9 | 45.3 | 31.1 | 30.8 | 30.2 | 16.7 | 9.4 | 8.9 | 8.3 | 8.0 | 7.8 | 6.6 | 4.8 | 6.1 | 6.1 |
|---|
| Stock-Based Compensation | | 2.8 | 1.1 | 0.1 | 3.6 | 3.3 | 2.7 | -0.2 | 1.3 | 0.9 | 0.7 | 0.8 | 1.6 | 1.0 | 0.0 | 0.0 | 0.2 | 0.5 |
|---|
| Change Working Capital | | 0.0 | -8.4 | -11.2 | 9.3 | -4.2 | 2.1 | 1.2 | -0.9 | 6.5 | 1.1 | -0.9 | -2.1 | -0.9 | -3.2 | 0.6 | 1.9 | 0.5 |
|---|
| Change In Accounts Receivable | | -7.6 | -0.6 | 6.9 | -6.0 | 0.0 | 0.0 | 0.0 | -1.5 | 0.8 | -1.4 | -1.4 | -1.8 | -0.2 | 0.2 | 0.4 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | -4.9 | -7.8 | -3.4 | -6.1 | -1.9 | -4.9 | 4.6 | -4.3 | 1.5 | -0.5 | -0.2 | -0.4 | -1.0 | -0.4 | -0.3 | 1.3 | 0.2 |
|---|
| Change In Inventories | | 1.5 | 0.2 | 0.9 | 0.3 | -0.1 | 0.2 | 0.3 | -0.1 | -0.2 | -0.1 | 0.0 | 0.0 | -0.2 | -0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 73.0 | 17.7 | 47.9 | 19.9 | 8.6 | 1.5 | 22.5 | 17.6 | 1.6 | 0.7 | 0.4 | 0.0 | 0.9 | -1.7 | -0.2 | -0.5 | -1.5 |
|---|
| Cash from Operations | | -5.5 | 0.0 | 0.0 | 26.3 | 37.4 | 59.2 | 9.0 | 18.8 | 22.3 | 19.4 | 22.3 | 19.7 | 7.3 | 7.4 | 9.2 | 10.7 | 6.8 |
| 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 | | -16.0 | -9.4 | -9.6 | -18.9 | -63.7 | -6.7 | -39.0 | -11.7 | -10.8 | -13.5 |
|---|
| Depreciation & Amortization | | 16.4 | 11.0 | 11.1 | 14.2 | 15.9 | 15.5 | 11.6 | 12.9 | 12.8 | 13.4 |
|---|
| Stock-Based Compensation | | 0.3 | 0.3 | 0.2 | 0.3 | -0.5 | -0.3 | 0.3 | 0.5 | 0.9 | 1.1 |
|---|
| Change Working Capital | | -1.0 | -8.4 | 2.0 | -1.0 | -3.7 | 5.2 | -4.4 | -8.3 | -2.5 | 12.4 |
|---|
| Change In Accounts Receivable | | 0.2 | 1.2 | -2.1 | 0.0 | 4.4 | 1.3 | -1.3 | 2.5 | -4.2 | -4.7 |
|---|
| Change In Accounts Payable | | 7.3 | -6.1 | -4.2 | -4.9 | 1.7 | 0.0 | -2.6 | -2.4 | 1.4 | -2.3 |
|---|
| Change In Inventories | | 0.2 | 0.0 | 0.1 | 0.0 | 0.3 | 0.0 | 0.6 | 0.0 | 0.2 | 0.6 |
|---|
| Other Non-cash Items | | 0.2 | 6.4 | 8.7 | 0.7 | 45.2 | -4.0 | 5.6 | 1.1 | 3.2 | 7.7 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.9 | 6.9 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -70.2 | -22.0 | -59.2 | -60.2 | -19.6 | -10.0 | -10.7 | -24.0 | -56.8 | -11.5 | -7.1 | -18.9 | -16.1 | -4.7 | -3.8 | -2.8 | -9.2 |
|---|
| Acquisitions | | -53.0 | 0.0 | 0.0 | -149.2 | -95.0 | 0.0 | 5.4 | -96.7 | -1.0 | -1.5 | -19.7 | 0.0 | -1.0 | -5.7 | 0.0 | 0.0 | -9.3 |
|---|
| 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 | -1.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -0.4 | 0.0 | 0.0 | 0.1 | 11.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.6 | -0.4 | -0.4 | 0.0 | 0.1 |
|---|
| Cash from Investing | | -123.2 | 0.0 | 0.0 | -209.3 | -103.1 | -10.0 | -5.3 | -120.7 | -57.7 | -13.0 | -26.8 | -18.2 | -16.5 | -10.9 | -4.2 | -2.8 | -18.4 |
| 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 | | -4.6 | -4.9 | -5.8 | -6.7 | -14.7 | -10.2 | -15.9 | -18.4 | -18.1 | -16.0 |
|---|
| Acquisitions | | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | -53.5 |
|---|
| 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 | 0.0 | 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 | -0.5 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -17.6 | -69.5 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -66.4 | 0.0 | 0.0 | 170.6 | -171.6 | -4.2 | -13.2 | -61.5 | -8.3 | -5.7 | -5.2 | -7.2 | -4.7 | -6.9 | -9.2 | -4.2 | -3.7 |
|---|
| Debt Issued | | 422.5 | 1,063.1 | 42.5 | 526.2 | 341.9 | -1.5 | 11.4 | 504.1 | 11.1 | 6.8 | 24.3 | 5.5 | 8.9 | 37.4 | 3.7 | -0.2 | 17.2 |
|---|
| Issuance of Common Stock | | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 34.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -0.2 | -4.0 | -0.2 | -1.3 | -0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 |
|---|
| Dividends Paid | | 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 Financing Activities | | 201.3 | 0.0 | 0.0 | -19.5 | 333.1 | -0.6 | 16.3 | 175.4 | 15.5 | 0.7 | 20.7 | 11.6 | 12.1 | 13.2 | 3.6 | 0.2 | 0.1 |
|---|
| Cash from Financing | | 144.4 | 0.0 | 0.0 | 149.9 | 161.2 | -4.7 | 3.1 | 113.9 | 7.2 | 29.2 | 15.6 | 4.4 | 7.3 | 6.3 | -5.7 | -4.0 | -3.8 |
| 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 | 0.0 | 0.0 |
|---|
| Debt Issued | | 0.0 | -1,080.3 | 9.5 | 7.8 | 43.0 | 2.0 | 6.0 | -8.6 | 4.0 | 354.6 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
|---|
| Repurchase of Common Stock | | -1.5 | -1.5 | -0.9 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | 0.0 | 0.0 |
|---|
| 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 | 1.9 | 142.8 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.9 | 142.8 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 14.6 | -29.8 | -72.6 | -30.5 | 94.1 | 44.4 | 8.0 | 9.4 | -30.2 | 37.4 | 9.5 | 4.6 | -2.6 | 2.6 | -0.4 | 3.7 | -15.5 |
|---|
| Closing Cash Balance | | 123.2 | 68.9 | 99.0 | 171.6 | 202.1 | 108.0 | 63.7 | 55.6 | 46.3 | 76.4 | 38.8 | 29.4 | 24.7 | 27.3 | 24.7 | 25.2 | 21.5 |
| 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 | | -8.8 | -7.7 | 0.8 | -14.0 | -20.1 | -4.3 | -13.4 | -34.8 | -17.7 | 80.4 |
|---|
| Closing Cash Balance | | 68.9 | 78.1 | 85.8 | 85.0 | 99.0 | 119.1 | 123.4 | 136.8 | 171.3 | 189.2 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -75.8 | -15.3 | -64.3 | -33.8 | 17.8 | 49.2 | -1.7 | -5.3 | -34.4 | 7.9 | 15.2 | 0.8 | -8.8 | 2.7 | 5.4 | 7.9 | -2.4 |
|---|
| Real Free Cash Flow | | -78.6 | -16.4 | -64.4 | -37.5 | 14.5 | 46.5 | -1.5 | -6.6 | -35.3 | 7.3 | 14.4 | -0.8 | -9.8 | 2.7 | 5.4 | 7.7 | -2.9 |
| 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 | | -4.7 | -4.7 | 5.5 | -12.0 | -16.9 | -2.8 | -13.5 | -31.1 | -22.1 | -9.1 |
|---|
| Real Free Cash Flow | | -5.0 | -5.0 | 5.3 | -12.3 | -16.4 | -2.5 | -13.9 | -31.6 | -22.9 | -10.2 |