DENN
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 | | 457.2 | 452.3 | 463.9 | 456.4 | 398.2 | 288.6 | 541.4 | 630.2 | 529.2 | 506.9 | 491.3 | 472.3 | 462.6 | 488.4 | 538.5 | 548.5 |
|---|
| Cost of Revenues | | 257.0 | 120.2 | 310.1 | 314.8 | 256.1 | 208.9 | 378.7 | 463.1 | 364.0 | 342.9 | 337.7 | 333.6 | 329.7 | 348.9 | 402.1 | 413.0 |
|---|
| Gross Profit | | 200.2 | 332.1 | 153.9 | 141.6 | 142.1 | 79.7 | 162.7 | 167.1 | 165.2 | 164.0 | 153.6 | 138.7 | 132.9 | 139.5 | 136.4 | 135.5 |
| Revenue |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Revenues | | 113.2 | 117.7 | 111.6 | 114.7 | 111.8 | 115.9 | 110.0 | 115.4 | 114.2 | 116.9 |
|---|
| Cost of Revenues | | 69.4 | 81.6 | 28.4 | 77.7 | 75.8 | 81.0 | 75.5 | 81.9 | 75.7 | 77.0 |
|---|
| Gross Profit | | 43.8 | 36.1 | 83.3 | 37.0 | 35.9 | 34.9 | 34.5 | 33.4 | 38.5 | 39.9 |
| 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 | 77.8 | 67.2 | 68.7 | 55.0 | 69.0 | 63.8 | 66.4 | 68.0 | 66.6 | 58.9 | 56.8 | 60.3 | 55.4 | 55.6 |
|---|
| Depreciation & Amortization | | 16.8 | 14.9 | 14.4 | 14.9 | 30.6 | 16.2 | 22.6 | 27.0 | 23.7 | 22.2 | 21.5 | 21.2 | 21.5 | 22.3 | 28.0 | 29.6 |
|---|
| Total Operating Expenses | | 161.6 | 286.8 | 101.0 | 81.0 | 38.0 | 73.0 | 88.9 | 90.9 | 90.1 | 90.1 | 88.1 | 80.1 | 78.3 | 82.6 | 83.3 | 85.3 |
|---|
| Operating Income | | 38.6 | 45.3 | 52.8 | 113.2 | 104.1 | 10.9 | 165.0 | 73.6 | 70.7 | 47.0 | 63.2 | 57.3 | 47.5 | 56.4 | 51.0 | 55.2 |
| 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 | 19.3 | 18.2 | 20.2 |
|---|
| Depreciation & Amortization | | 4.4 | 4.4 | 4.1 | 3.9 | 3.6 | 3.7 | 3.6 | 3.5 | 3.6 | 3.6 |
|---|
| Total Operating Expenses | | 33.4 | 27.5 | 78.1 | 22.6 | 24.2 | 25.8 | 24.5 | 19.3 | 24.5 | 23.8 |
|---|
| Operating Income | | 10.4 | 8.6 | 5.2 | 14.5 | 11.7 | 9.1 | 10.0 | 14.2 | 14.0 | 14.9 |
| Net Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 4.3 | 6.2 | 5.2 | 0.1 | 0.0 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.6 | 1.3 | 1.5 |
|---|
| Interest Expense | | 21.2 | 23.4 | 22.4 | 13.8 | 15.1 | 18.0 | 18.5 | 20.7 | 15.6 | 12.2 | 9.3 | 9.2 | 10.3 | 13.4 | 18.7 | 24.3 |
|---|
| Other Expense | | -22.0 | -16.1 | -25.9 | -13.8 | 0.0 | -18.0 | -15.8 | -3.2 | -2.6 | -25.8 | -2.5 | -0.7 | -8.2 | -8.4 | -4.7 | -0.3 |
|---|
| IBT | | 16.6 | 29.2 | 26.9 | 99.4 | 104.1 | -7.1 | 149.2 | 52.3 | 56.8 | 35.9 | 53.7 | 48.8 | 36.1 | 35.1 | 28.3 | 24.1 |
|---|
| Income Tax Expense | | 6.4 | 7.7 | 7.0 | 24.7 | 26.0 | -2.0 | 31.8 | 8.6 | 17.2 | 16.5 | 17.8 | 16.0 | 11.5 | 12.8 | -84.0 | 1.4 |
|---|
| Net Income | | 10.2 | 21.6 | 19.9 | 74.7 | 78.1 | -5.1 | 117.4 | 43.7 | 39.6 | 19.4 | 36.0 | 32.7 | 24.6 | 22.3 | 112.3 | 22.7 |
| 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 | | 0.9 | 0.9 | 1.1 | 1.3 | 1.6 | 1.6 | 0.1 | 1.2 | 1.4 | 1.3 |
|---|
| Interest Expense | | 5.3 | 5.4 | 5.3 | 5.2 | 6.0 | 5.7 | 6.0 | 4.3 | 4.4 | 5.3 |
|---|
| Other Expense | | -8.5 | -4.8 | -4.6 | -4.2 | -3.7 | -4.3 | -3.8 | -3.1 | -4.4 | -3.7 |
|---|
| IBT | | 1.9 | 3.8 | 0.6 | 10.3 | 8.0 | 4.8 | 6.2 | 4.6 | 9.6 | 11.2 |
|---|
| Income Tax Expense | | 1.3 | 1.3 | 0.3 | 3.5 | 1.5 | 1.2 | 1.5 | 1.7 | 1.7 | 2.7 |
|---|
| Net Income | | 0.6 | 2.5 | 0.3 | 6.8 | 6.5 | 3.6 | 4.7 | 2.9 | 7.9 | 8.5 |
| Per Share Data |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | $0.00 | $0.00 | $0.36 | $1.23 | $1.20 | $-0.08 | $1.96 | $0.69 | $0.58 | $0.26 | $0.44 | $0.38 | $0.27 | $0.23 | $1.15 | $0.23 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.35 | $1.23 | $1.19 | $-0.08 | $1.90 | $0.67 | $0.56 | $0.25 | $0.42 | $0.37 | $0.26 | $0.23 | $1.13 | $0.22 |
|---|
| Shares Outstanding | | 63.2 | 52.5 | 56.0 | 60.8 | 65.2 | 60.8 | 59.9 | 63.4 | 68.1 | 75.3 | 82.6 | 86.3 | 90.8 | 94.9 | 97.6 | 98.9 |
|---|
| Diluted Shares Outstanding | | 52.2 | 52.6 | 56.2 | 60.9 | 65.6 | 60.8 | 61.8 | 65.6 | 70.4 | 77.2 | 84.7 | 88.4 | 92.9 | 96.8 | 99.6 | 101.4 |
| 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 | $0.05 | $0.14 | $0.15 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.05 | $0.14 | $0.15 |
|---|
| Shares Outstanding | | 63.2 | 52.1 | 52.3 | 52.1 | 52.1 | 52.7 | 53.1 | 53.6 | 55.9 | 56.8 |
|---|
| Diluted Shares Outstanding | | 52.2 | 52.1 | 52.4 | 52.3 | 52.2 | 52.8 | 53.2 | 53.9 | 56.1 | 57.1 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1.2 | 1.7 | 4.9 | 3.5 | 30.6 | 3.9 | 3.4 | 5.0 | 5.0 | 2.6 | 1.7 | 3.1 | 2.9 | 13.6 | 13.7 | 29.1 |
|---|
| Short Term Investments | | 2.8 | 1.1 | 1.3 | 1.7 | 2.6 | 2.3 | 3.6 | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 4.0 | 2.8 | 6.2 | 5.3 | 33.2 | 6.2 | 7.0 | 6.7 | 5.0 | 2.6 | 1.7 | 3.1 | 2.9 | 13.6 | 13.7 | 29.1 |
|---|
| Accounts Receivable | | 19.8 | 24.4 | 21.4 | 25.6 | 19.6 | 21.3 | 27.5 | 26.3 | 21.4 | 19.8 | 16.6 | 18.1 | 17.3 | 19.9 | 15.0 | 17.3 |
|---|
| Inventory | | 1.9 | 1.7 | 2.2 | 5.5 | 5.1 | 1.2 | 1.3 | 3.0 | 3.1 | 3.0 | 3.1 | 3.0 | 2.9 | 2.9 | 3.4 | 4.0 |
|---|
| Other Current Assets | | 9.6 | 11.0 | 14.3 | 12.5 | 11.4 | 20.0 | 16.3 | 13.9 | 14.9 | 12.5 | 17.3 | 10.6 | 10.3 | 11.3 | 14.7 | 14.2 |
|---|
| Total Current Assets | | 35.2 | 40.0 | 44.1 | 50.3 | 69.2 | 48.7 | 52.7 | 47.6 | 41.3 | 35.9 | 36.4 | 56.1 | 53.8 | 64.6 | 61.3 | 62.5 |
| 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 | | 2.2 | 1.2 | 1.0 | 1.7 | 1.5 | 1.2 | 1.2 | 4.9 | 1.0 | 1.1 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 1.1 | 1.1 | 2.9 | 2.8 | 2.8 | 1.3 | 1.3 | 3.1 |
|---|
| Total Cash & ST Investments | | 2.2 | 1.2 | 2.2 | 2.8 | 4.4 | 4.0 | 4.0 | 6.2 | 2.3 | 4.2 |
|---|
| Accounts Receivable | | 15.1 | 19.1 | 17.2 | 24.4 | 17.0 | 19.8 | 17.3 | 21.4 | 17.0 | 18.5 |
|---|
| Inventory | | 2.1 | 2.1 | 1.9 | 1.7 | 1.8 | 1.9 | 2.1 | 2.2 | 2.4 | 2.5 |
|---|
| Other Current Assets | | 14.1 | 10.0 | 10.6 | 11.0 | 10.6 | 9.6 | 10.7 | 14.3 | 13.4 | 11.6 |
|---|
| Total Current Assets | | 33.6 | 32.3 | 31.8 | 40.0 | 33.9 | 35.2 | 34.0 | 44.1 | 35.0 | 36.8 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 213.0 | 242.4 | 216.4 | 227.0 | 227.6 | 235.5 | 267.9 | 140.0 | 139.9 | 133.1 | 124.8 | 109.8 | 105.6 | 107.0 | 112.8 | 129.5 |
|---|
| Goodwill | | 66.4 | 66.4 | 65.9 | 72.7 | 36.9 | 36.9 | 36.8 | 39.8 | 38.3 | 35.2 | 33.5 | 31.5 | 31.5 | 31.4 | 30.8 | 31.3 |
|---|
| Intangible Assets | | 92.6 | 91.7 | 93.4 | 95.0 | 50.2 | 51.6 | 54.0 | 59.1 | 57.1 | 54.5 | 46.1 | 46.3 | 47.9 | 48.9 | 50.9 | 52.1 |
|---|
| Long-Term Investments | | 18.1 | 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 |
|---|
| Other Long-Term Assets | | 27.7 | 55.8 | 45.0 | 45.8 | 37.1 | 35.1 | 34.3 | 31.6 | 30.3 | 29.7 | 27.1 | 27.0 | 28.7 | 27.1 | 34.1 | 35.8 |
|---|
| Total Long-Term Assets | | 424.7 | 456.3 | 420.8 | 448.0 | 366.3 | 382.3 | 407.7 | 287.7 | 282.5 | 270.2 | 260.6 | 233.8 | 242.0 | 260.3 | 289.2 | 248.7 |
|---|
| Total Assets | | 459.9 | 496.3 | 464.8 | 498.3 | 435.5 | 430.9 | 460.4 | 335.3 | 323.8 | 306.2 | 297.0 | 289.9 | 295.8 | 324.9 | 350.5 | 311.2 |
| 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 | | 264.7 | 250.8 | 247.6 | 242.4 | 229.1 | 213.0 | 215.7 | 216.4 | 216.7 | 217.8 |
|---|
| Goodwill | | 68.5 | 68.5 | 66.4 | 66.4 | 66.4 | 66.4 | 65.9 | 65.9 | 72.1 | 72.1 |
|---|
| Intangible Assets | | 89.3 | 89.6 | 89.4 | 91.7 | 92.1 | 92.6 | 93.0 | 93.4 | 93.8 | 94.2 |
|---|
| Long-Term Investments | | 8.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 86.8 | 33.0 | -8.9 |
|---|
| Other Long-Term Assets | | 37.9 | 49.9 | 52.9 | 55.8 | 40.2 | 52.8 | 51.8 | -48.4 | 62.2 | 44.7 |
|---|
| Total Long-Term Assets | | 469.3 | 458.8 | 456.2 | 456.3 | 427.8 | 424.7 | 426.4 | 420.8 | 444.9 | 428.8 |
|---|
| Total Assets | | 502.9 | 491.2 | 488.1 | 496.3 | 461.6 | 459.9 | 460.4 | 464.8 | 479.8 | 465.6 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 17.2 | 20.0 | 24.1 | 19.9 | 15.6 | 12.0 | 20.3 | 29.5 | 32.5 | 25.3 | 20.8 | 13.3 | 14.2 | 24.5 | 25.9 | 26.0 |
|---|
| Short-Term Debt | | 16.3 | 16.8 | 16.2 | 17.0 | 17.8 | 18.7 | 18.0 | 3.4 | 3.2 | 3.3 | 3.2 | 7.7 | 7.2 | 12.7 | 7.0 | 6.7 |
|---|
| Other Current Liabilities | | 60.5 | 46.0 | 58.4 | 49.1 | 57.0 | 40.3 | 50.8 | 55.2 | 52.8 | 59.3 | 77.5 | 55.4 | 48.6 | 54.7 | 54.3 | 57.7 |
|---|
| Current Liabilities | | 96.1 | 95.6 | 103.3 | 93.7 | 97.5 | 77.2 | 95.6 | 94.7 | 94.9 | 93.4 | 101.6 | 80.4 | 74.1 | 91.8 | 87.2 | 90.3 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 23.8 | 16.3 | 16.7 | 20.0 | 14.7 | 17.2 | 15.1 | 24.1 | 15.6 | 13.1 |
|---|
| Short-Term Debt | | 16.6 | 18.0 | 17.4 | 16.8 | 16.5 | 16.3 | 16.9 | 16.2 | 16.3 | 33.3 |
|---|
| Other Current Liabilities | | 54.7 | 42.1 | 40.9 | 46.0 | 44.5 | 51.5 | 46.5 | 50.5 | 50.8 | 35.8 |
|---|
| Current Liabilities | | 95.0 | 88.0 | 86.3 | 95.6 | 87.7 | 96.1 | 89.0 | 103.3 | 90.9 | 86.7 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 257.5 | 391.4 | 379.1 | 394.5 | 307.0 | 361.1 | 407.5 | 313.7 | 286.1 | 242.3 | 212.5 | 151.1 | 165.9 | 177.5 | 211.3 | 253.1 |
|---|
| Capital Leases | | 115.7 | 146.9 | 139.8 | 150.0 | 154.8 | 169.8 | 185.5 | 30.6 | 30.2 | 27.1 | 20.7 | 18.8 | 20.1 | 20.1 | 22.5 | 23.1 |
|---|
| Def. Tax Liability | | 7.0 | 10.0 | 0.0 | 7.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.3 | 28.3 | 45.8 | 60.6 | 13.3 |
|---|
| Total Liabilities | | 513.2 | 530.3 | 527.5 | 535.5 | 500.8 | 561.4 | 598.5 | 468.7 | 421.1 | 377.3 | 357.6 | 288.3 | 287.3 | 329.3 | 360.2 | 414.9 |
| 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 | | 399.9 | 399.4 | 398.0 | 391.4 | 387.9 | 373.2 | 381.6 | 379.1 | 374.2 | 500.1 |
|---|
| Capital Leases | | 156.9 | 148.8 | 149.4 | 146.9 | 143.5 | 132.0 | 137.3 | 123.6 | 142.4 | 143.2 |
|---|
| Def. Tax Liability | | 0.0 | 6.3 | 7.7 | 10.0 | 4.6 | 7.0 | 7.9 | 6.6 | 12.9 | 8.9 |
|---|
| Total Liabilities | | 535.6 | 525.7 | 524.5 | 530.3 | 516.1 | 513.2 | 516.2 | 527.5 | 515.6 | 508.2 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.5 | 0.5 | 0.5 | 0.7 | 0.6 | 0.6 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 |
|---|
| Retained Earnings | | -13.5 | -2.5 | -21.8 | -41.7 | -116.4 | -194.5 | -189.4 | -306.4 | -334.7 | -382.8 | -402.2 | -438.2 | -470.9 | -495.5 | -517.8 | -630.1 |
|---|
| Comprehensive Income | | -34.5 | -32.0 | -41.7 | -42.7 | -54.5 | -60.4 | -34.0 | -4.1 | -2.3 | -1.4 | -23.8 | -24.6 | -16.8 | -25.0 | -24.8 | -19.2 |
|---|
| Total Common Equity | | -53.2 | -34.0 | -62.7 | -37.1 | -65.3 | -130.4 | -138.1 | -133.3 | -97.4 | -71.1 | -60.6 | 1.6 | 8.4 | -4.5 | -9.7 | -103.7 |
| 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 | | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.7 | 0.7 |
|---|
| Retained Earnings | | 0.9 | 0.3 | -2.2 | -2.5 | -7.0 | -13.5 | -17.1 | -21.8 | -24.7 | -32.6 |
|---|
| Comprehensive Income | | -39.4 | -38.0 | -35.3 | -32.0 | -43.4 | -34.5 | -35.5 | -41.7 | -27.8 | -40.3 |
|---|
| Total Common Equity | | -32.7 | -34.6 | -36.4 | -34.0 | -54.5 | -53.2 | -55.7 | -62.7 | -35.8 | -42.6 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 389.5 | 408.2 | 395.3 | 411.5 | 324.8 | 379.8 | 425.5 | 317.1 | 289.2 | 245.6 | 215.7 | 158.8 | 173.1 | 190.1 | 218.3 | 259.8 |
|---|
| Book Value | | -53.2 | -34.0 | -62.7 | -37.1 | -65.3 | -130.4 | -138.1 | -133.3 | -97.4 | -71.1 | -60.6 | 1.6 | 8.4 | -4.5 | -9.7 | -103.7 |
| 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 | | -32.7 | -34.6 | -36.4 | -34.0 | -54.5 | -53.2 | -55.7 | -62.7 | -35.8 | -42.6 |
| Cash Flow From Operating Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 19.1 | 21.6 | 19.9 | 74.7 | 78.1 | -5.1 | 117.4 | 43.7 | 39.6 | 19.4 | 36.0 | 32.7 | 24.6 | 22.3 | 112.3 | 22.7 |
|---|
| Depreciation & Amortization | | 14.4 | 14.9 | 14.4 | 14.9 | 15.4 | 16.2 | 19.8 | 27.0 | 23.7 | 22.2 | 21.5 | 21.2 | 21.5 | 22.3 | 28.0 | 29.6 |
|---|
| Stock-Based Compensation | | 8.7 | 10.7 | 8.9 | 11.4 | 13.6 | 7.9 | 6.7 | 6.0 | 8.5 | 7.6 | 6.6 | 5.8 | 4.9 | 3.5 | 4.2 | 2.8 |
|---|
| Change Working Capital | | 1.3 | -21.1 | 10.0 | -21.7 | 18.1 | -23.7 | -22.9 | -12.4 | -9.1 | -14.5 | -0.4 | 0.5 | -12.4 | -9.4 | -5.7 | -18.4 |
|---|
| Change In Accounts Receivable | | -5.3 | -3.3 | 3.9 | -5.9 | 16.9 | -14.0 | -18.8 | -4.7 | -0.8 | -15.8 | 1.4 | -1.1 | 0.1 | -1.7 | 2.2 | -12.9 |
|---|
| Change In Accounts Payable | | 3.3 | -9.5 | 4.0 | 3.9 | 6.6 | -10.7 | -5.2 | -5.1 | 10.0 | 4.8 | 2.3 | 1.6 | -5.5 | -1.2 | 2.0 | 1.4 |
|---|
| Change In Inventories | | 0.6 | 0.4 | 3.4 | -0.5 | -3.9 | 0.1 | 1.7 | 0.1 | -0.2 | 0.1 | -0.2 | -0.1 | 0.0 | 0.5 | 0.6 | 0.1 |
|---|
| Other Non-cash Items | | 38.3 | 3.8 | 20.4 | -55.1 | -63.2 | -2.4 | -93.7 | 3.2 | 5.3 | 27.6 | 3.0 | 1.4 | 9.4 | 9.1 | -82.5 | 1.2 |
|---|
| Cash from Operations | | 50.8 | 0.0 | 72.1 | 39.5 | 76.2 | -3.1 | 43.3 | 73.7 | 78.3 | 71.2 | 80.6 | 74.9 | 57.0 | 59.2 | 59.5 | 38.3 |
| 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 | | 0.6 | 2.5 | 0.3 | 6.8 | 6.5 | 3.6 | 4.7 | 2.9 | 7.9 | 8.5 |
|---|
| Depreciation & Amortization | | 4.4 | 4.4 | 4.1 | 3.9 | 3.6 | 3.7 | 3.6 | 3.5 | 3.6 | 3.6 |
|---|
| Stock-Based Compensation | | 3.2 | 3.0 | 2.8 | 2.3 | 3.0 | 2.6 | 2.8 | 0.4 | 2.9 | 2.5 |
|---|
| Change Working Capital | | 4.6 | -2.6 | -5.3 | -6.5 | -8.0 | 3.5 | -10.1 | 9.7 | -1.8 | 2.9 |
|---|
| Change In Accounts Receivable | | 2.8 | -1.9 | 7.2 | -7.4 | 2.6 | -2.5 | 4.0 | -8.3 | 1.5 | 8.9 |
|---|
| Change In Accounts Payable | | 5.9 | 0.5 | -0.4 | 1.6 | -2.6 | 2.5 | -11.0 | 11.1 | 0.7 | -6.6 |
|---|
| Change In Inventories | | 0.0 | -0.2 | -0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.7 |
|---|
| Other Non-cash Items | | 0.1 | 2.7 | 4.2 | 0.5 | 0.8 | 1.9 | 0.1 | 6.7 | 2.8 | 1.4 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 21.3 | 15.1 | 19.5 |
| Cash Flow From Investing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -16.6 | -28.6 | -10.0 | -11.8 | -7.4 | -7.0 | -14.0 | -22.0 | -18.8 | -19.7 | -27.0 | -22.1 | -16.8 | -14.2 | -17.6 | -27.4 |
|---|
| Acquisitions | | -3.3 | 0.0 | 0.0 | -82.5 | 7.4 | 7.0 | -11.3 | -10.4 | -12.4 | -14.3 | -5.8 | 0.0 | -4.0 | -1.4 | 0.0 | 0.0 |
|---|
| Investments | | -0.2 | 0.0 | -1.3 | -1.2 | -0.5 | -1.4 | -1.8 | -1.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 1.8 | 1.8 | 1.9 | 1.7 | 0.2 | 2.9 | 14.0 | 3.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.4 |
|---|
| Other Investing Activities | | 1.5 | 0.0 | 1.9 | 7.2 | 29.3 | 3.2 | 118.0 | -0.9 | 4.0 | 1.4 | 0.0 | 0.8 | 4.3 | 12.1 | 9.9 | 18.7 |
|---|
| Cash from Investing | | -16.8 | 0.0 | -7.6 | -86.6 | 29.0 | 4.7 | 105.0 | -32.0 | -27.1 | -32.7 | -32.7 | -21.3 | -16.5 | -3.5 | -7.7 | -5.3 |
| 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 | | -9.3 | -7.3 | -9.1 | -10.9 | -7.8 | -5.0 | -4.9 | -4.5 | -2.2 | -2.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | -1.0 | 0.0 | 0.0 | 1.0 | -3.2 | -1.2 | 1.4 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.5 | 2.5 | -1.2 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 1.8 | 0.0 | 0.0 | 0.0 | 0.0 | 1.9 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.9 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.6 | -1.9 | -0.6 |
| Cash Flow From Financing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -88.0 | 0.0 | -8.1 | -85.8 | -227.1 | -172.1 | -217.7 | -111.7 | -356.6 | -58.9 | -179.6 | -51.0 | -181.4 | -224.2 | -46.3 | -268.8 |
|---|
| Debt Issued | | 87.4 | 12.9 | -8.1 | 172.5 | 172.2 | 126.3 | 326.1 | 139.6 | 400.3 | 88.8 | 236.5 | 36.8 | 164.4 | 196.0 | 4.7 | 528.6 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 69.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -41.8 | -11.7 | -52.1 | -65.0 | -30.0 | -36.0 | -94.5 | -61.2 | -83.1 | -51.6 | -92.6 | -36.1 | -25.0 | -21.6 | -21.6 | -3.9 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -143.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 79.2 | 0.0 | -3.0 | 170.9 | 178.6 | 281.1 | 162.2 | 131.3 | 391.0 | 73.0 | 222.9 | 33.6 | 155.3 | 190.0 | 0.7 | 242.2 |
|---|
| Cash from Financing | | -34.1 | 0.0 | -63.2 | 20.0 | -78.5 | -1.0 | -150.0 | -41.6 | -48.7 | -37.6 | -49.3 | -53.5 | -51.2 | -55.9 | -67.1 | -30.4 |
| 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 | 3.7 | 2.4 | -15.9 |
|---|
| Debt Issued | | -1.0 | 2.0 | 7.3 | 3.7 | 14.9 | -9.0 | 3.2 | 8.5 | 2.7 | -4.0 |
|---|
| 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 | -0.7 | -1.0 | -0.5 | -1.9 | -4.6 | -4.8 | -16.7 | -15.7 | -10.6 |
|---|
| 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 | 0.0 | -0.2 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -13.0 | -13.4 | -26.7 |
| Cash position |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.0 | -3.2 | 1.4 | -27.1 | 26.7 | 0.5 | -1.7 | 0.0 | 2.4 | 0.9 | -1.4 | 0.1 | -10.6 | -0.2 | -15.3 | 2.5 |
|---|
| Closing Cash Balance | | 1.2 | 1.7 | 4.9 | 3.5 | 30.6 | 3.9 | 3.4 | 5.0 | 5.0 | 2.6 | 1.7 | 3.1 | 2.9 | 13.6 | 13.7 | 29.1 |
| 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 | | 1.1 | 0.1 | -0.7 | 0.2 | 0.3 | 0.0 | -3.7 | 3.9 | -0.1 | -7.8 |
|---|
| Closing Cash Balance | | 2.2 | 1.2 | 1.0 | 1.7 | 1.5 | 1.2 | 1.2 | 4.9 | 1.0 | 1.1 |
| Free Cash Flow |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 34.2 | 0.9 | 62.1 | 27.6 | 68.8 | -10.1 | 29.4 | 51.7 | 59.5 | 51.4 | 53.7 | 52.8 | 40.2 | 45.0 | 41.9 | 10.9 |
|---|
| Real Free Cash Flow | | 25.6 | -9.8 | 53.3 | 16.2 | 55.2 | -18.0 | 22.7 | 45.6 | 50.9 | 43.8 | 47.0 | 47.0 | 35.4 | 41.5 | 37.6 | 8.0 |
| 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 | | 6.7 | 2.1 | -4.1 | -2.3 | -1.2 | 9.1 | -4.7 | 16.9 | 12.9 | 17.5 |
|---|
| Real Free Cash Flow | | 3.5 | -0.9 | -6.9 | -4.6 | -4.2 | 6.5 | -7.5 | 16.5 | 10.1 | 15.0 |