Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

Donnelley Financial Solutions, Inc.

DFIN

Valuace

Růst

Zdraví

Cena

$ 47.21

+0.04 (0.07%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Total Revenues	767.0	767.0	781.9	797.2	833.6	993.3	894.5	874.7	963.0	1,004.9	983.5	1,049.5	1,080.1	1,085.4
Cost of Revenues	280.4	280.4	297.9	333.3	370.2	413.1	496.0	542.4	587.3	621.4	619.0	631.5	653.3	684.8
Gross Profit	486.6	486.6	484.0	463.9	463.4	580.2	398.5	332.3	375.7	383.5	364.5	418.0	426.8	400.6

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	172.5	175.3	218.1	201.1	156.3	179.5	242.7	203.4	176.5	180.0
Cost of Revenues	18.5	80.5	94.3	87.1	62.6	68.7	86.5	80.1	73.9	70.9
Gross Profit	154.0	94.8	123.8	114.0	93.7	110.8	156.2	123.3	102.6	109.1

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
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
Selling General & Admin Expenses	0.0	0.0	0.0	282.1	264.0	307.7	264.8	205.8	258.2	232.9	209.8	199.2	290.5	189.7
Depreciation & Amortization	66.1	66.1	69.5	72.1	70.4	71.2	74.2	85.3	45.8	44.5	43.3	41.7	40.7	37.1
Total Operating Expenses	345.5	345.5	347.4	353.9	310.7	347.3	315.7	240.2	250.2	277.4	253.1	240.9	331.2	226.8
Operating Income	141.1	141.1	136.6	110.0	145.0	219.3	82.8	78.5	121.1	99.0	106.0	172.7	90.8	160.8

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	12.3	11.4
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	70.0	65.4
Depreciation & Amortization	16.7	16.8	16.8	15.8	17.2	19.5	16.6	16.2	21.4	17.2
Total Operating Expenses	142.4	67.3	70.0	65.8	84.4	92.6	91.7	78.7	91.4	79.6
Operating Income	11.6	27.5	53.8	48.2	9.3	18.2	64.5	44.6	9.8	29.8

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Interest Income	-2.3	-2.3	2.2	2.1	0.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	12.9	12.9	15.1	17.9	9.2	26.6	25.5	38.1	36.7	42.9	11.7	1.1	1.5	2.2
Other Expense	-98.0	-98.0	-11.5	-8.0	-5.7	-21.5	-100.3	-26.4	13.9	-7.0	-5.4	-4.3	-1.7	-12.7
IBT	43.1	43.1	125.1	102.0	139.3	197.8	-17.5	52.1	102.7	56.2	94.3	171.7	92.4	158.9
Income Tax Expense	10.7	10.7	32.7	19.8	36.8	51.9	8.4	14.5	29.1	46.5	35.2	67.4	35.0	62.6
Net Income	32.4	32.4	92.4	82.2	102.5	145.9	-25.9	37.6	73.6	9.7	59.1	104.3	57.4	96.3

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	-3.1	0.3	0.3	0.2	0.5	0.4	0.6	0.7	0.6	0.6
Interest Expense	2.3	3.2	4.1	3.3	3.0	3.5	4.3	4.3	4.2	4.1
Other Expense	-1.5	-85.4	-5.1	-6.0	-2.2	-2.8	-3.3	-3.2	-3.1	-4.0
IBT	10.1	-57.9	48.7	42.2	7.1	15.4	61.2	41.4	6.7	25.8
Income Tax Expense	3.9	-17.0	12.6	11.2	0.8	6.7	17.1	8.1	-3.9	7.7
Net Income	6.2	-40.9	36.1	31.0	6.3	8.7	44.1	33.3	10.6	18.1

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
EPS	$0.00	$0.00	$0.00	$2.81	$3.33	$4.36	$-0.76	$1.10	$2.18	$0.29	$1.81	$3.22	$1.77	$2.97
EPS Diluted	$0.00	$0.00	$0.00	$2.69	$3.17	$4.14	$-0.76	$1.10	$2.16	$0.29	$1.80	$3.19	$1.76	$2.94
Shares Outstanding	27.5	27.5	29.2	29.3	30.8	33.5	33.9	34.1	33.8	33.1	32.6	32.4	32.4	32.4
Diluted Shares Outstanding	28.2	28.2	30.2	30.6	32.3	35.2	33.9	34.3	34.0	33.3	32.8	32.7	32.7	32.7

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	$0.36	$0.62
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.35	$0.60
Shares Outstanding	27.5	27.9	27.7	28.7	28.9	29.1	29.4	29.3	29.2	29.4
Diluted Shares Outstanding	28.2	28.5	28.2	29.5	30.2	29.9	30.0	30.5	30.6	30.3

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Cash And Equivalents	35.0	57.3	23.1	34.2	54.5	73.6	17.2	47.3	52.0	36.2	15.1	28.6
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
Total Cash & ST Investments	35.0	57.3	23.1	34.2	54.5	73.6	17.2	47.3	52.0	36.2	15.1	28.6
Accounts Receivable	217.0	138.0	151.8	163.5	199.1	173.5	161.4	172.9	165.2	252.2	146.2	138.4
Inventory	0.0	4.4	0.0	7.9	5.6	4.9	11.1	12.1	23.3	24.1	22.2	22.5
Other Current Assets	26.6	32.8	33.6	20.2	17.9	9.7	15.9	16.7	29.6	17.1	7.3	13.6
Total Current Assets	278.6	232.5	208.5	228.4	279.7	267.2	211.2	249.0	270.1	329.6	190.8	203.1

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	22.7	33.8	16.2	57.3	33.6	35.0	43.7	23.1	11.7	19.4
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	22.7	33.8	16.2	57.3	33.6	35.0	43.7	23.1	11.7	19.4
Accounts Receivable	161.0	202.0	198.2	138.0	178.0	217.0	194.2	151.8	189.7	243.1
Inventory	0.0	0.0	0.0	4.4	0.0	0.0	0.0	15.8	2.6	2.6
Other Current Assets	34.0	30.8	28.5	32.8	25.7	26.6	30.2	33.6	54.4	64.4
Total Current Assets	217.7	266.6	242.9	232.5	237.3	278.6	268.1	208.5	229.9	296.0

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Net Property, Plant & Equipment	24.6	21.2	29.9	50.9	61.3	64.5	98.2	32.2	34.7	35.5	33.0	36.5
Goodwill	405.6	405.4	405.8	405.8	410.0	409.9	450.3	450.0	447.4	446.4	446.8	448.8
Intangible Assets	95.2	96.5	87.6	83.4	72.4	61.0	76.9	85.0	81.0	95.9	112.7	122.7
Long-Term Investments	95.2	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	-65.2	29.6	29.3	26.4	28.2	29.0	41.3	42.8	38.1	34.5	23.7	14.1
Total Long-Term Assets	604.3	624.5	598.4	599.9	603.6	598.4	675.7	619.7	623.4	649.3	626.8	791.1
Total Assets	882.9	857.0	806.9	828.3	883.3	865.6	886.9	868.7	893.5	978.9	817.6	994.2

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	14.7	17.0	19.2	21.2	23.3	24.6	27.0	29.9	38.5	43.1
Goodwill	405.7	405.9	405.4	405.4	405.9	405.6	405.7	405.8	405.8	406.0
Intangible Assets	97.3	97.5	97.4	96.5	95.0	95.2	90.5	87.6	92.2	89.2
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	32.6	31.0	31.0	29.6	30.9	30.0	29.5	29.3	29.6	29.2
Total Long-Term Assets	598.6	608.1	609.9	624.5	606.3	604.3	599.7	598.4	609.4	606.2
Total Assets	816.3	874.7	852.8	857.0	843.6	882.9	867.8	806.9	839.3	902.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Accounts Payable	35.6	28.7	33.9	49.2	36.3	54.2	58.5	72.4	67.8	85.3	39.5	34.5
Short-Term Debt	14.9	13.1	32.2	16.3	17.9	19.8	22.6	12.4	0.0	0.0	8.8	32.9
Other Current Liabilities	88.2	129.7	106.9	113.2	207.2	164.5	98.4	97.5	119.2	100.7	75.4	73.8
Current Liabilities	192.5	224.1	201.6	224.8	261.4	238.5	179.5	198.4	187.0	186.0	123.7	141.2

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	27.8	37.9	38.4	28.7	33.8	35.6	44.0	33.9	37.2	51.6
Short-Term Debt	11.2	16.3	15.9	13.1	11.2	14.9	15.5	16.5	14.5	15.1
Other Current Liabilities	154.3	91.0	141.5	129.7	162.1	88.2	69.4	104.4	145.1	142.4
Current Liabilities	193.3	207.1	195.8	224.1	207.1	192.5	179.9	201.6	196.8	209.1

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Long-Term Debt	179.6	131.3	136.6	197.6	163.4	281.5	353.9	362.7	458.3	587.0	29.2	44.0
Capital Leases	10.6	0.0	26.1	44.7	57.3	70.8	57.9	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.0	15.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	441.4	420.9	404.7	498.8	506.3	617.8	618.3	642.7	744.1	867.8	194.1	642.7

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	151.5	187.6	188.0	131.3	130.9	190.2	218.0	136.6	183.5	246.9
Capital Leases	8.0	12.0	14.4	0.0	17.5	10.6	13.5	26.1	32.1	36.3
Def. Tax Liability	0.0	0.0	0.0	15.4	0.0	0.0	0.0	19.3	0.0	0.0
Total Liabilities	393.2	442.6	432.9	420.9	399.1	441.4	458.9	404.7	454.0	526.2

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Common Stock	0.4	0.4	0.4	0.4	0.4	0.3	0.3	0.3	0.3	0.3	0.0	0.0
Retained Earnings	513.5	528.5	436.1	353.9	251.4	105.5	131.9	94.3	8.9	-0.8	0.0	0.0
Comprehensive Income	-78.1	-81.9	-77.9	-83.2	-78.3	-80.8	-84.6	-82.7	-64.6	-68.3	-16.0	-673.7
Total Common Equity	441.5	436.1	402.2	329.5	377.0	247.8	268.6	226.0	149.4	111.1	623.5	351.5

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	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4
Retained Earnings	554.7	595.6	559.5	528.5	522.2	513.5	469.4	436.1	425.5	407.4
Comprehensive Income	-18.9	-79.6	-81.3	-81.9	-76.9	-78.1	-78.2	-77.9	-82.7	-81.8
Total Common Equity	423.1	432.1	419.9	436.1	444.5	441.5	408.9	402.2	385.3	376.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Total Debt		205.1	144.4	150.6	213.9	181.3	301.3	353.9	362.7	458.3	587.0	38.0	76.9
Book Value		441.5	436.1	402.2	329.5	377.0	247.8	268.6	226.0	149.4	111.1	623.5	351.5

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		423.1	432.1	419.9	436.1	444.5	441.5	408.9	402.2	385.3	376.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Income	106.1	32.4	92.4	82.2	102.5	145.9	-25.9	37.6	73.6	9.7	59.1	104.3	57.4	96.3
Depreciation & Amortization	71.4	66.1	69.5	72.1	62.7	57.6	74.2	71.7	45.8	44.5	43.3	41.7	40.7	37.1
Stock-Based Compensation	24.0	31.4	25.2	22.5	19.3	19.5	13.6	8.9	9.2	6.8	2.5	1.6	2.1	2.1
Change Working Capital	-17.5	-53.1	-15.7	-52.0	-41.6	-52.5	58.6	-51.6	-7.5	16.8	2.9	-37.9	-52.2	1.7
Change In Accounts Receivable	8.8	-15.2	17.6	13.7	24.4	-28.8	-14.8	8.7	-25.3	18.0	-43.1	-10.2	3.9	5.4
Change In Accounts Payable	-13.0	-4.4	-5.7	-15.3	12.1	-19.8	-4.4	-13.6	10.7	-18.3	42.3	5.1	-6.0	4.1
Change In Inventories	-9.7	0.0	0.0	0.0	0.0	-0.8	6.2	1.0	-1.6	0.8	-1.9	0.2	0.9	-0.6
Other Non-cash Items	93.7	98.1	9.1	13.8	7.8	9.8	60.1	-14.6	-65.3	1.4	3.2	0.7	90.5	8.4
Cash from Operations	183.6	0.0	0.0	124.0	150.2	180.0	154.2	54.5	66.3	91.4	106.0	120.9	125.3	139.3

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	6.2	-40.9	36.1	31.0	6.3	8.7	44.1	33.3	10.6	18.1
Depreciation & Amortization	14.9	16.8	16.7	15.8	17.2	19.5	16.6	16.2	21.4	17.2
Stock-Based Compensation	0.0	6.8	7.5	6.0	6.0	6.7	7.4	5.1	5.4	6.1
Change Working Capital	12.1	34.5	5.7	-92.0	27.1	49.6	-15.2	-75.3	32.5	41.0
Change In Accounts Receivable	14.4	38.0	-5.8	-61.8	35.8	35.4	-28.4	-47.2	34.7	49.7
Change In Accounts Payable	-5.9	-9.0	1.4	9.1	-5.7	0.6	-7.0	6.4	-1.5	-10.9
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-11.2	1.5
Other Non-cash Items	18.6	71.7	2.2	2.0	3.5	4.3	5.2	-5.8	9.3	2.8
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	74.8	80.5

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Capital Expenditure	-69.7	-57.1	-65.9	-61.8	-54.2	-42.3	-31.1	-44.8	-37.1	-27.8	-26.2	-27.1	-28.8	-19.6
Acquisitions	-0.8	0.0	12.4	0.5	3.3	-3.6	31.1	-8.5	65.0	0.0	0.0	0.0	-6.0	0.0
Investments	-7.2	0.0	0.0	-7.0	0.0	0.0	-1.2	-2.3	37.1	-3.4	-3.5	-10.0	0.0	0.0
Sales of Investment	0.3	0.1	0.2	10.0	0.0	0.0	12.8	12.8	3.1	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	33.1	0.0	0.0	7.0	0.0	0.9	-31.4	30.6	-37.9	0.2	0.4	0.0	5.3	8.5
Cash from Investing	-56.5	0.0	0.0	-51.3	-50.9	-45.0	-19.8	-12.2	30.2	-31.0	-29.3	-37.1	-29.5	-11.1

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	-11.9	-15.2	-16.7	-13.3	-15.1	-19.1	-19.4	-12.3	-18.8	-19.2
Acquisitions	0.0	0.0	0.0	0.0	0.0	-12.4	0.0	0.0	-13.2	0.0
Investments	0.0	0.0	0.0	0.0	0.0	0.4	0.0	0.0	-6.8	0.0
Sales of Investment	0.0	0.0	0.1	0.0	0.0	0.0	0.1	0.1	0.1	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	20.5	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-18.2	-19.2

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Debt Repaid	-334.9	0.0	0.0	-47.4	-302.3	-591.6	-432.8	-588.0	-457.5	-431.5	-50.0	-14.8	-14.7	-14.4
Debt Issued	283.9	144.4	-6.2	-15.9	334.9	471.6	380.2	579.2	361.9	302.8	599.0	-24.1	91.6	14.4
Issuance of Common Stock	3.1	0.0	0.0	3.1	0.4	0.0	0.0	0.0	1.2	18.8	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-70.4	-185.0	-81.6	-40.3	-164.7	-40.9	-11.8	-1.8	-1.5	-0.9	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-360.0	-301.6	0.0	0.0	0.0	0.0
Other Financing Activities	238.8	0.0	0.0	0.0	345.5	477.6	367.1	515.3	718.8	669.5	-10.0	-80.0	-75.7	-117.3
Cash from Financing	-111.1	0.0	0.0	-84.6	-121.1	-154.9	-77.5	-74.5	-99.0	-45.7	-60.0	-94.8	-90.4	-131.7

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	-42.2	-54.5
Debt Issued	162.7	-41.2	203.9	59.5	2.3	-63.0	-28.4	82.9	-5.2	-3.6
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.9	0.6
Repurchase of Common Stock	-61.9	-34.4	-35.7	-53.0	-17.2	-13.7	-19.9	-30.8	-4.9	-14.8
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	1.2	0.6
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-45.9	-68.7

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Change in Cash		15.6	-32.8	34.2	-11.1	-20.3	-19.1	56.4	-30.1	-4.7	15.8	21.1	-13.5	7.4	-6.0
Closing Cash Balance		35.0	24.5	57.3	23.1	34.2	54.5	73.6	17.2	47.3	52.0	36.2	15.1	28.6	21.2

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		1.8	-11.1	17.6	-41.1	23.7	-1.4	-8.7	20.6	11.4	-7.7
Closing Cash Balance		24.5	22.7	33.8	16.2	57.3	33.6	35.0	43.7	23.1	11.7

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Free Cash Flow		113.9	107.8	105.2	62.2	96.0	137.7	123.1	9.7	29.2	63.6	79.8	93.8	96.5	119.7
Real Free Cash Flow		89.9	76.4	80.0	39.7	76.7	118.2	109.5	0.8	20.0	56.8	77.3	92.2	94.4	117.6

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		44.7	59.2	51.7	-51.0	41.3	67.3	36.8	-40.2	56.0	61.3
Real Free Cash Flow		44.7	52.4	44.2	-57.0	35.3	60.6	29.4	-45.3	50.6	55.2