CRMT
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 1,103.7 | 1,390.9 | 1,393.9 | 1,405.5 | 1,212.4 | 918.6 | 744.6 | 669.1 | 612.2 | 587.8 | 567.9 | 530.3 | 489.2 | 464.7 | 386.9 | 341.9 |
|---|
| Cost of Revenues | | 698.0 | 726.1 | 765.4 | 805.9 | 663.6 | 479.2 | 388.5 | 343.9 | 315.3 | 304.9 | 304.9 | 272.4 | 251.3 | 239.1 | 223.4 | 196.0 |
|---|
| Gross Profit | | 405.7 | 664.9 | 628.5 | 599.6 | 548.7 | 439.5 | 356.1 | 325.2 | 296.9 | 282.8 | 263.0 | 257.9 | 237.9 | 225.6 | 163.5 | 145.9 |
| Revenue |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Revenues | | 286.8 | 350.2 | 341.3 | 125.5 | 325.7 | 347.3 | 347.8 | 364.7 | 299.6 | 361.6 |
|---|
| Cost of Revenues | | 144.9 | 181.1 | 175.1 | 196.9 | 169.4 | 173.2 | 186.6 | 199.6 | 160.0 | 198.6 |
|---|
| Gross Profit | | 141.9 | 169.1 | 166.2 | -71.4 | 156.4 | 174.1 | 161.2 | 165.0 | 139.7 | 163.0 |
| Operating Income |
|
TTM |
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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 602.8 | 176.7 | 156.1 | 130.9 | 117.8 | 107.2 | 99.0 | 91.9 | 92.2 | 83.8 | 78.6 | 73.1 | 67.7 | 62.1 |
|---|
| Depreciation & Amortization | | 8.2 | 7.6 | 6.9 | 5.6 | 4.0 | 3.7 | 3.8 | 4.0 | 4.3 | 4.3 | 4.2 | 3.8 | 3.3 | 2.8 | 2.3 | 1.9 |
|---|
| Total Operating Expenses | | 632.8 | 571.1 | 602.8 | 535.2 | 417.3 | 298.2 | 283.8 | 257.6 | 252.3 | 245.3 | 240.8 | 207.9 | 201.1 | 171.9 | 151.6 | 135.0 |
|---|
| Operating Income | | 17.6 | 93.8 | 25.7 | 64.5 | 131.5 | 141.2 | 72.3 | 59.8 | 39.0 | 33.4 | 18.9 | 47.1 | 33.7 | 50.7 | 52.9 | 45.1 |
| 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 | 146.6 | 133.1 | 44.9 |
|---|
| Depreciation & Amortization | | 2.0 | 2.1 | 2.1 | 1.9 | 1.9 | 1.9 | 1.9 | 1.8 | 1.7 | 1.7 |
|---|
| Total Operating Expenses | | 156.7 | 176.3 | 156.6 | 143.3 | 135.0 | 148.9 | 142.1 | 146.6 | 133.1 | 182.0 |
|---|
| Operating Income | | -14.8 | -7.2 | 9.6 | 30.0 | 21.4 | 25.2 | 17.2 | 18.4 | 6.5 | 58.8 |
| Net Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 196.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 43.3 | 37.5 |
|---|
| Interest Expense | | 71.9 | 70.7 | 65.3 | 38.3 | 10.9 | 6.8 | 8.1 | 7.9 | 5.6 | 4.1 | 3.3 | 2.9 | 3.0 | 2.9 | 2.3 | 3.2 |
|---|
| Other Expense | | -76.8 | -70.9 | -65.8 | -38.7 | -11.1 | -6.8 | -7.9 | 0.1 | -0.1 | -1.2 | -0.4 | 0.0 | -0.1 | -0.1 | -0.1 | -0.1 |
|---|
| IBT | | -57.5 | 22.8 | -40.1 | 25.8 | 120.4 | 134.4 | 64.4 | 59.9 | 38.9 | 32.2 | 18.5 | 47.0 | 33.7 | 50.7 | 52.8 | 45.0 |
|---|
| Income Tax Expense | | 35.1 | 4.9 | -8.7 | 5.4 | 27.1 | 30.3 | 13.0 | 12.2 | 2.4 | 12.0 | 6.9 | 17.5 | 12.5 | 18.5 | 19.8 | 16.8 |
|---|
| Net Income | | -94.3 | 17.9 | -31.4 | 20.4 | 93.3 | 104.1 | 51.3 | 47.6 | 36.5 | 20.2 | 11.6 | 29.5 | 21.1 | 32.2 | 33.0 | 28.2 |
| 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 | 62.2 | 0.0 | 0.0 | 58.0 | 0.0 | 59.4 |
|---|
| Interest Expense | | 21.8 | 15.7 | 17.0 | 17.4 | 16.9 | 18.0 | 18.3 | 17.8 | 16.7 | 16.6 |
|---|
| Other Expense | | -21.9 | -20.3 | -17.1 | -17.5 | -17.0 | -18.1 | -18.4 | -17.8 | -16.9 | -16.7 |
|---|
| IBT | | -36.7 | -27.5 | -5.7 | 12.5 | 4.4 | 7.1 | -1.2 | 0.6 | -10.3 | -35.6 |
|---|
| Income Tax Expense | | 40.0 | -5.0 | -1.7 | 1.8 | 1.2 | 2.0 | -0.2 | 0.2 | -1.8 | -8.1 |
|---|
| Net Income | | -76.7 | -22.5 | -5.7 | 10.6 | 3.2 | 4.1 | -1.0 | 0.4 | -8.5 | -27.5 |
| Per Share Data |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | $0.00 | $0.00 | $-4.92 | $3.21 | $14.33 | $15.81 | $7.74 | $6.99 | $5.04 | $2.57 | $1.38 | $3.42 | $2.36 | $3.53 | $3.36 | $2.59 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $-4.92 | $3.11 | $13.67 | $15.05 | $7.39 | $6.73 | $4.90 | $2.49 | $1.33 | $3.25 | $2.25 | $3.36 | $3.24 | $2.54 |
|---|
| Shares Outstanding | | 8.3 | 7.5 | 6.4 | 6.4 | 6.5 | 6.6 | 6.6 | 6.8 | 7.2 | 7.9 | 8.4 | 8.6 | 8.9 | 9.1 | 9.8 | 10.9 |
|---|
| Diluted Shares Outstanding | | 8.3 | 7.7 | 6.4 | 6.6 | 6.8 | 7.0 | 6.9 | 7.1 | 7.4 | 8.1 | 8.7 | 9.0 | 9.4 | 9.6 | 10.2 | 11.1 |
| 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 | $-1.34 | $-4.30 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.06 | $-1.34 | $-4.30 |
|---|
| Shares Outstanding | | 8.3 | 8.3 | 8.3 | 8.3 | 8.3 | 8.1 | 6.4 | 6.4 | 6.4 | 6.4 |
|---|
| Diluted Shares Outstanding | | 8.3 | 8.3 | 8.3 | 8.4 | 8.4 | 8.3 | 6.4 | 6.5 | 6.4 | 6.4 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 4.7 | 9.8 | 5.5 | 9.8 | 6.9 | 2.9 | 59.6 | 1.8 | 1.0 | 0.4 | 0.6 | 0.8 | 0.3 | 0.3 | 0.3 | 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 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 4.7 | 9.8 | 5.5 | 9.8 | 6.9 | 2.9 | 59.6 | 1.8 | 1.0 | 0.4 | 0.6 | 0.8 | 0.3 | 0.3 | 0.3 | 0.2 |
|---|
| Accounts Receivable | | 1,134.7 | 1,188.1 | 1,108.5 | 1,073.8 | 859.5 | 628.5 | 469.2 | 419.8 | 387.3 | 359.3 | 337.4 | 326.8 | 295.1 | 292.2 | 251.1 | 222.3 |
|---|
| Inventory | | 114.5 | 112.2 | 107.5 | 109.3 | 115.3 | 82.3 | 36.4 | 37.5 | 33.6 | 30.1 | 29.9 | 34.3 | 30.1 | 32.8 | 27.2 | 23.6 |
|---|
| Other Current Assets | | 93.9 | 114.7 | 120.2 | 58.2 | 44.7 | 6.1 | 4.4 | 4.6 | 4.7 | 3.9 | 3.3 | 4.2 | 3.5 | 2.4 | 1.5 | 2.0 |
|---|
| Total Current Assets | | 1,347.9 | 1,424.9 | 1,341.6 | 1,251.1 | 1,026.4 | 719.8 | 569.7 | 463.7 | 426.6 | 393.8 | 371.2 | 366.0 | 329.0 | 327.7 | 283.0 | 250.5 |
| Current Assets |
|
1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Cash And Equivalents | | 9.7 | 9.8 | 8.5 | 8.0 | 4.7 | 5.5 | 94.6 | 4.3 | 6.3 | 9.8 |
|---|
| 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 | | 9.7 | 9.8 | 8.5 | 8.0 | 4.7 | 5.5 | 94.6 | 4.3 | 6.3 | 9.8 |
|---|
| Accounts Receivable | | 0.8 | 1,188.1 | 1,153.3 | 1,140.2 | 1,134.7 | 1,108.5 | 1,094.0 | 1,105.2 | 1,138.9 | 1,073.8 |
|---|
| Inventory | | 0.0 | 112.2 | 143.9 | 122.1 | 114.5 | 107.5 | 109.3 | 113.8 | 117.2 | 109.3 |
|---|
| Other Current Assets | | -0.8 | 114.7 | 136.6 | 121.7 | 126.9 | 88.9 | 121.1 | 131.4 | 108.2 | 58.2 |
|---|
| Total Current Assets | | 122.1 | 1,424.9 | 1,442.4 | 1,392.0 | 1,381.0 | 1,310.4 | 1,328.6 | 1,313.6 | 1,335.7 | 1,251.1 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 127.4 | 120.7 | 121.5 | 120.8 | 110.3 | 95.1 | 90.9 | 28.5 | 28.6 | 30.1 | 34.8 | 34.0 | 33.9 | 30.2 | 27.5 | 25.5 |
|---|
| Goodwill | | 22.9 | 22.8 | 14.4 | 11.7 | 8.6 | 7.3 | 6.8 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
|---|
| Intangible Assets | | 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 |
|---|
| Long-Term Investments | | -16.9 | 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 | | 33.1 | 38.1 | 31.3 | -2.5 | -28.2 | -20.0 | -13.0 | -14.3 | -12.6 | -18.9 | -18.3 | -19.2 | -15.2 | 0.0 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 183.4 | 181.6 | 167.3 | 169.3 | 118.9 | 102.4 | 97.7 | 28.9 | 28.9 | 30.5 | 35.1 | 34.3 | 34.3 | 30.5 | 27.9 | 25.9 |
|---|
| Total Assets | | 1,531.3 | 1,606.5 | 1,477.6 | 1,420.4 | 1,145.3 | 822.2 | 667.3 | 492.5 | 455.6 | 424.3 | 406.3 | 400.4 | 363.3 | 358.3 | 310.9 | 276.4 |
| Long-Term Assets |
|
1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Net Property, Plant & Equipment | | 118.8 | 120.7 | 122.5 | 125.1 | 127.4 | 121.5 | 123.8 | 120.7 | 122.4 | 120.8 |
|---|
| Goodwill | | 23.7 | 22.8 | 22.8 | 22.9 | 22.9 | 14.4 | 14.5 | 11.6 | 11.7 | 11.7 |
|---|
| Intangible Assets | | 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 | -31.9 | -51.1 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 0.0 | 38.1 | 19.4 | 35.3 | 33.1 | 31.3 | 30.8 | 16.2 | -1.2 | 36.8 |
|---|
| Total Long-Term Assets | | 150.2 | 181.6 | 164.7 | 183.2 | 183.4 | 167.3 | 138.3 | 173.6 | 169.1 | 169.3 |
|---|
| Total Assets | | 1,608.0 | 1,606.5 | 1,607.1 | 1,575.2 | 1,531.3 | 1,477.6 | 1,466.9 | 1,487.1 | 1,504.7 | 1,420.4 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 35.6 | 35.0 | 21.4 | 27.2 | 20.1 | 18.2 | 13.1 | 13.7 | 13.6 | 11.2 | 12.3 | 11.0 | 8.5 | 8.8 | 7.4 | 7.7 |
|---|
| Short-Term Debt | | 184.8 | 206.1 | 200.8 | 638.6 | -43.9 | 1.8 | -24.5 | 1.3 | 0.9 | 0.8 | 0.1 | 1.6 | 1.1 | 1.5 | 0.1 | 6.0 |
|---|
| Other Current Liabilities | | 18.1 | 16.4 | 4.6 | -80.3 | 7.6 | -27.4 | 9.5 | -16.1 | -16.3 | -12.8 | -22.5 | -20.8 | -8.5 | -9.4 | 26.9 | 2.4 |
|---|
| Current Liabilities | | 360.3 | 372.1 | 353.8 | 638.6 | 27.7 | 25.3 | 22.6 | 20.2 | 18.0 | 17.7 | 17.2 | 17.0 | 14.4 | 13.8 | 48.2 | 28.1 |
| Current Liabilities |
|
1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Accounts Payable | | 0.0 | 35.0 | 32.7 | 34.2 | 35.6 | 21.4 | 25.9 | 22.4 | 31.9 | 27.2 |
|---|
| Short-Term Debt | | 0.0 | 206.1 | 3.5 | 8.1 | 0.0 | 200.8 | 0.0 | 744.5 | 0.0 | 638.6 |
|---|
| Other Current Liabilities | | 0.0 | 16.4 | -60.6 | -63.7 | 203.0 | -276.0 | 57.6 | -824.6 | 28.1 | 25.9 |
|---|
| Current Liabilities | | 0.0 | 372.1 | 83.6 | 86.7 | 360.3 | 353.8 | 173.6 | 744.5 | 710.8 | 638.6 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 668.2 | 639.0 | 617.9 | 700.9 | 502.1 | 288.8 | 278.4 | 152.9 | 152.0 | 117.8 | 107.8 | 102.7 | 97.0 | 99.6 | 77.9 | 47.5 |
|---|
| Capital Leases | | 70.7 | 67.0 | 64.3 | 62.3 | 61.5 | 62.9 | 63.3 | 0.8 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 21.7 | 17.5 | 24.0 | 47.9 | 35.6 | 25.9 | 16.0 | 17.8 | 15.8 | 21.8 | 21.0 | 21.9 | 17.8 | 20.6 | 16.7 | 13.4 |
|---|
| Total Liabilities | | 1,059.7 | 1,036.6 | 1,006.5 | 1,123.0 | 675.9 | 415.7 | 364.6 | 232.0 | 225.0 | 191.3 | 177.5 | 171.2 | 150.3 | 156.0 | 126.5 | 89.4 |
| Long-Term Liabilities |
|
1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Long-Term Debt | | 0.0 | 639.0 | 860.5 | 827.7 | 853.0 | 818.7 | 803.6 | 59.7 | 58.4 | 700.9 |
|---|
| Capital Leases | | 0.0 | 67.0 | 67.7 | 69.1 | 70.7 | 64.3 | 63.6 | 64.1 | 64.9 | 62.3 |
|---|
| Def. Tax Liability | | 0.0 | 17.5 | 9.5 | 12.3 | 21.7 | 24.0 | 20.3 | 33.6 | 44.9 | 47.9 |
|---|
| Total Liabilities | | 1,043.0 | 1,036.6 | 1,048.8 | 1,021.1 | 1,059.7 | 1,006.5 | 997.5 | 1,189.7 | 1,207.2 | 1,123.0 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Retained Earnings | | 653.4 | 672.3 | 654.4 | 685.8 | 658.2 | 565.0 | 460.9 | 409.6 | 362.0 | 325.5 | 305.4 | 293.8 | 264.3 | 243.3 | 211.1 | 178.2 |
|---|
| Comprehensive Income | | -653.6 | 0.0 | 0.0 | 297.4 | -292.2 | -257.5 | -246.9 | -230.9 | -204.3 | -162.0 | -141.5 | -127.3 | -107.3 | -94.5 | -11.1 | -8.9 |
|---|
| Total Common Equity | | 471.5 | 569.8 | 471.1 | 297.4 | 469.4 | 406.5 | 302.8 | 260.5 | 230.5 | 233.0 | 228.8 | 229.1 | 213.0 | 202.3 | 184.5 | 187.0 |
| Total Common Equity |
|
1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Common Stock | | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 |
|---|
| Retained Earnings | | 666.5 | 672.3 | 661.6 | 658.5 | 653.4 | 654.4 | 654.0 | 662.5 | 690.0 | 685.8 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -654.6 | -654.5 | 297.5 | 297.5 | -297.4 |
|---|
| Total Common Equity | | 564.9 | 569.8 | 558.2 | 554.0 | 471.5 | 471.1 | 469.3 | 297.5 | 297.5 | 297.4 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 853.0 | 845.1 | 818.7 | 638.6 | 502.1 | 290.6 | 278.4 | 154.2 | 152.9 | 118.6 | 107.9 | 104.3 | 98.1 | 101.1 | 77.9 | 47.5 |
|---|
| Book Value | | 471.6 | 569.9 | 471.2 | 297.4 | 469.4 | 406.5 | 302.8 | 260.5 | 230.5 | 233.0 | 228.8 | 229.1 | 213.0 | 202.3 | 184.5 | 187.0 |
| Other |
|
1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 |
| Total Debt | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Book Value | | 564.9 | 569.8 | 558.2 | 554.0 | 471.5 | 471.1 | 469.3 | 297.5 | 297.5 | 297.4 |
| Cash Flow From Operating Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -36.5 | 17.9 | -31.4 | 20.4 | 93.3 | 104.1 | 51.3 | 47.6 | 36.5 | 20.2 | 11.6 | 29.5 | 21.1 | 32.2 | 33.0 | 28.2 |
|---|
| Depreciation & Amortization | | 7.1 | 7.6 | 6.9 | 5.6 | 4.0 | 3.7 | 3.8 | 4.0 | 4.3 | 4.3 | 4.2 | 3.8 | 3.3 | 2.8 | 2.3 | 1.9 |
|---|
| Stock-Based Compensation | | 3.0 | 0.0 | 4.2 | 5.3 | 5.5 | 6.0 | 4.7 | 3.7 | 1.6 | 1.3 | 1.5 | 0.8 | 1.4 | 1.9 | 2.2 | 2.9 |
|---|
| Change Working Capital | | -481.0 | -483.4 | -495.8 | -542.0 | -490.6 | -357.6 | -218.1 | -195.6 | -192.2 | -184.1 | -160.4 | -156.7 | -130.1 | -143.5 | -117.1 | -96.3 |
|---|
| Change In Accounts Receivable | | -593.8 | -605.7 | 0.0 | -726.7 | -592.1 | -392.5 | -282.3 | -246.8 | -234.5 | -229.8 | -212.3 | -206.6 | -181.4 | -180.2 | -153.4 | -124.8 |
|---|
| Change In Accounts Payable | | 7.2 | 17.6 | -9.3 | 8.6 | 5.2 | 14.8 | 1.0 | 2.2 | 4.7 | 0.7 | 1.1 | 3.9 | -0.9 | 2.8 | 1.3 | 1.3 |
|---|
| Change In Inventories | | 140.8 | 114.6 | 139.2 | 130.9 | 50.9 | 5.0 | 53.8 | 47.6 | 38.8 | 42.5 | 48.2 | 40.7 | 50.0 | 34.1 | 33.5 | 26.4 |
|---|
| Other Non-cash Items | | 740.8 | 409.1 | 463.8 | 363.8 | 265.3 | 183.0 | 180.4 | 163.5 | 166.2 | 165.0 | 158.3 | 131.1 | 129.1 | 103.8 | 88.0 | 76.0 |
|---|
| Cash from Operations | | -43.5 | 0.0 | -73.9 | -138.0 | -114.3 | -53.8 | 20.9 | 24.9 | 10.0 | 7.3 | 14.3 | 12.4 | 21.9 | -1.3 | 11.7 | 16.9 |
| 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 | | -76.7 | -22.5 | -5.7 | 10.6 | -8.5 | 5.1 | -1.0 | 0.4 | -8.5 | -27.5 |
|---|
| Depreciation & Amortization | | 5.1 | 5.3 | 2.1 | 1.9 | 1.9 | 1.9 | 1.9 | 1.8 | 1.7 | 1.7 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | -1.5 | 3.9 | 1.3 | 1.3 | 1.1 | -0.7 |
|---|
| Change Working Capital | | -82.7 | -106.4 | -116.9 | -96.2 | -127.8 | 122.3 | -122.3 | -136.4 | -77.1 | -146.9 |
|---|
| Change In Accounts Receivable | | -86.9 | -147.4 | -144.0 | -165.3 | 361.9 | 0.0 | 0.0 | -153.1 | -107.9 | -173.4 |
|---|
| Change In Accounts Payable | | -24.9 | 9.5 | 3.2 | 1.6 | -8.0 | -11.5 | 11.5 | -3.5 | -1.5 | 0.8 |
|---|
| Change In Inventories | | 33.3 | 39.9 | 28.6 | 61.2 | 38.3 | 22.5 | 25.6 | 35.7 | 38.3 | 41.2 |
|---|
| Other Non-cash Items | | 118.5 | 132.6 | 114.6 | 102.8 | 109.9 | -151.0 | 106.1 | 244.3 | 100.4 | 153.7 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -10.7 | 13.0 | -30.7 |
| Cash Flow From Investing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -4.9 | 0.0 | -6.1 | -22.2 | -20.9 | -9.0 | -5.4 | -4.0 | -2.3 | -1.6 | -4.5 | -4.0 | -7.1 | -5.7 | -4.5 | -4.8 |
|---|
| Acquisitions | | -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 | 0.0 | 0.0 |
|---|
| Investments | | -12.3 | -7.5 | -4.8 | -3.1 | -1.3 | 0.0 | -4.6 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -6.7 | 0.0 | 0.3 | 0.0 | 0.0 | 0.7 | 0.2 | 0.1 | 0.6 | 0.9 | 0.0 | 0.1 | 0.0 | 0.2 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -18.3 | 0.0 | -10.6 | -25.3 | -22.2 | -8.3 | -9.9 | -3.9 | -1.7 | -0.7 | -4.5 | -3.9 | -7.1 | -5.5 | -4.4 | -4.8 |
| 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 | | -0.3 | 0.5 | -0.5 | -0.8 | -0.8 | -1.4 | -1.0 | -1.0 | -2.7 | -0.2 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 7.5 | 0.0 | -7.5 | 0.0 | -0.2 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | -7.5 | 0.0 | 0.0 | 0.0 | -4.8 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.6 | 0.6 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | -0.6 | -0.6 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.3 | -7.7 | -0.7 |
| Cash Flow From Financing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -181.5 | 0.0 | 117.4 | -0.3 | -181.7 | -63.1 | -379.6 | -449.9 | -400.7 | -376.8 | -369.3 | -371.3 | -331.7 | -308.5 | -294.2 | -140.7 |
|---|
| Debt Issued | | 323.8 | 26.4 | 297.5 | 136.7 | 393.3 | 75.3 | 503.8 | 451.2 | 434.9 | 387.5 | 372.9 | 377.5 | 328.8 | 331.7 | 324.5 | 188.2 |
|---|
| Issuance of Common Stock | | 274.4 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 |
|---|
| Repurchase of Common Stock | | -0.3 | -0.4 | -0.4 | -5.2 | -34.7 | -10.6 | -16.0 | -26.6 | -42.3 | -20.5 | -14.2 | -20.0 | -12.8 | -17.3 | -39.4 | -20.3 |
|---|
| 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 |
|---|
| Other Financing Activities | | -106.5 | 0.0 | -6.4 | 194.0 | 392.4 | 78.9 | 442.2 | 456.1 | 435.2 | 390.3 | 373.4 | 383.2 | 329.6 | 332.6 | 326.3 | 148.8 |
|---|
| Cash from Financing | | 68.2 | 0.0 | 111.0 | 188.7 | 176.2 | 5.4 | 46.8 | -20.3 | -7.7 | -6.8 | -10.0 | -8.0 | -14.8 | 6.9 | -7.2 | -12.1 |
| 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 | 11.9 | -3.1 | 33.7 |
|---|
| Debt Issued | | 0.0 | 0.0 | -845.1 | -18.8 | 28.2 | -17.3 | 34.3 | 24.7 | 64.5 | 67.5 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.1 | -0.1 | 0.0 | 0.0 | -0.4 | 0.0 | 0.0 | -0.3 | 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 | -1.8 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.9 | -5.1 | 33.8 |
| Cash position |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -85.8 | 30.1 | 26.4 | -17.1 | 39.7 | -56.7 | 57.8 | 0.7 | 0.6 | -0.2 | -0.2 | 0.5 | 0.0 | 0.0 | 0.1 | 0.0 |
|---|
| Closing Cash Balance | | 98.6 | 124.5 | 94.4 | 25.4 | 42.6 | 2.9 | 59.6 | 1.8 | 1.0 | 0.4 | 0.6 | 0.8 | 0.3 | 0.3 | 0.3 | 0.2 |
| 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 | | -14.0 | 129.5 | -3.1 | -1.8 | -3.3 | 31.1 | 4.2 | -0.1 | 0.1 | -89.9 |
|---|
| Closing Cash Balance | | 237.0 | 251.0 | 121.4 | 124.5 | 126.4 | 129.7 | 98.6 | 94.4 | 94.6 | 2.3 |
| Free Cash Flow |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -48.3 | -52.6 | -80.0 | -160.2 | -135.2 | -62.8 | 15.5 | 20.9 | 7.7 | 5.7 | 9.8 | 8.4 | 14.8 | -7.1 | 7.2 | 12.1 |
|---|
| Real Free Cash Flow | | -51.4 | -52.6 | -84.2 | -165.5 | -140.7 | -68.7 | 10.8 | 17.2 | 6.1 | 4.5 | 8.2 | 7.6 | 13.4 | -8.9 | 5.1 | 9.2 |
| 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 | | -7.4 | 9.5 | -6.4 | 18.5 | -31.5 | -23.6 | -16.0 | -11.7 | 10.2 | -30.9 |
|---|
| Real Free Cash Flow | | -7.4 | 9.5 | -6.4 | 18.5 | -30.1 | -27.5 | -17.3 | -13.0 | 9.1 | -30.2 |