ESSA
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 | | 112.3 | 111.7 | 69.3 | 68.2 | 64.4 | 61.5 | 55.2 | 56.0 | 53.7 | 55.7 | 51.7 | 47.3 | 47.9 | 35.8 | 35.2 | 34.7 |
|---|
| Cost of Revenues | | 45.7 | 43.8 | 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 |
|---|
| Gross Profit | | 66.6 | 67.8 | 69.3 | 68.2 | 64.4 | 61.5 | 55.2 | 56.0 | 53.7 | 55.7 | 51.7 | 47.3 | 47.9 | 35.8 | 35.2 | 34.7 |
| Revenue |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Revenues | | 27.6 | 28.4 | 28.5 | 27.7 | 27.7 | 28.1 | 17.5 | 17.1 | 17.2 | 17.6 |
|---|
| Cost of Revenues | | 11.4 | 11.6 | 11.5 | 11.2 | 10.3 | 10.8 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 16.3 | 16.8 | 17.0 | 16.5 | 17.4 | 17.2 | 17.5 | 17.1 | 17.2 | 17.6 |
| 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 | 28.3 | 27.6 | 27.6 | 25.1 | 25.1 | 25.1 | 26.4 | 25.9 | 22.7 | 20.6 | 20.5 | 19.5 | 19.2 | 18.4 |
|---|
| Depreciation & Amortization | | 1.9 | 2.1 | 2.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.5 | 0.6 | 0.8 | 0.6 | 1.0 | 1.0 | 0.4 | 0.1 | 1.2 |
|---|
| Total Operating Expenses | | 48.3 | 46.9 | -46.2 | 4.3 | -44.5 | -43.9 | -40.1 | -27.6 | 4.0 | 3.6 | 3.0 | 2.5 | 2.4 | 1.8 | 2.1 | 2.1 |
|---|
| Operating Income | | 18.3 | 21.0 | 23.1 | 28.0 | 19.9 | 17.6 | 15.0 | 28.5 | 23.0 | 23.4 | 24.5 | 23.3 | 24.1 | 17.4 | 26.5 | 27.7 |
| Operating Income |
|
TTM |
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| 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 | 6.9 | 7.2 | 7.1 | 7.1 |
|---|
| Depreciation & Amortization | | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 |
|---|
| Total Operating Expenses | | 12.8 | 11.9 | 11.8 | 11.7 | 11.7 | 11.9 | -11.7 | -11.6 | 1.3 | 1.4 |
|---|
| Operating Income | | 3.5 | 4.9 | 5.1 | 4.8 | 5.6 | 5.4 | 5.8 | 5.5 | 10.7 | 9.0 |
| Net Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 103.7 | 103.5 | 85.5 | 62.8 | 58.7 | 64.1 | 67.8 | 64.5 | 58.3 | 58.4 | 54.2 | 50.8 | 51.1 | 45.2 | 47.2 | 49.3 |
|---|
| Interest Expense | | 46.8 | 45.2 | 23.9 | 3.0 | 5.8 | 15.9 | 20.7 | 16.3 | 12.8 | 11.4 | 10.4 | 10.6 | 11.3 | 16.1 | 18.3 | 21.3 |
|---|
| Other Expense | | 0.0 | 0.0 | -4.4 | -3.0 | 0.0 | 0.0 | 0.0 | -16.3 | -14.1 | -13.1 | -11.7 | -11.9 | -12.4 | -17.1 | -19.4 | -21.3 |
|---|
| IBT | | 18.3 | 21.0 | 23.1 | 25.0 | 19.9 | 17.6 | 15.0 | 12.2 | 8.9 | 10.3 | 12.7 | 11.4 | 11.7 | 0.2 | 7.1 | 6.4 |
|---|
| Income Tax Expense | | 3.5 | 4.0 | 4.5 | 4.9 | 3.5 | 3.2 | 2.4 | 5.7 | 1.6 | 2.6 | 3.0 | 2.9 | 2.8 | 0.0 | 1.9 | 1.8 |
|---|
| Net Income | | 14.8 | 17.0 | 18.6 | 20.1 | 16.4 | 14.4 | 12.6 | 6.5 | 7.3 | 7.7 | 9.8 | 8.5 | 8.8 | 0.2 | 5.3 | 4.5 |
| Net Income |
|
TTM |
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Interest Income | | 25.6 | 26.4 | 26.1 | 25.7 | 25.7 | 26.1 | 25.1 | 21.8 | 20.1 | 18.6 |
|---|
| Interest Expense | | 11.4 | 12.2 | 11.7 | 11.5 | 10.8 | 11.2 | 9.5 | 6.5 | 4.9 | 3.0 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.4 | -1.1 | -0.9 | -1.0 |
|---|
| IBT | | 3.5 | 4.9 | 5.1 | 4.8 | 5.6 | 5.4 | 5.8 | 5.5 | 5.7 | 6.0 |
|---|
| Income Tax Expense | | 0.7 | 0.9 | 1.0 | 0.9 | 1.1 | 1.0 | 1.2 | 1.1 | 1.1 | 1.1 |
|---|
| Net Income | | 2.7 | 4.0 | 4.2 | 3.9 | 4.6 | 4.3 | 4.6 | 4.4 | 4.7 | 4.9 |
| Per Share Data |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | $0.00 | $0.00 | $1.91 | $2.06 | $1.65 | $1.39 | $1.18 | $0.60 | $0.69 | $0.74 | $0.94 | $0.79 | $0.76 | $0.02 | $0.46 | $0.36 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $1.91 | $2.06 | $1.65 | $1.39 | $1.18 | $0.60 | $0.69 | $0.73 | $0.93 | $0.79 | $0.76 | $0.02 | $0.46 | $0.36 |
|---|
| Shares Outstanding | | 9.5 | 9.5 | 9.7 | 9.8 | 9.9 | 10.3 | 10.7 | 10.8 | 10.6 | 10.4 | 10.5 | 10.8 | 11.6 | 11.1 | 11.5 | 12.5 |
|---|
| Diluted Shares Outstanding | | 9.6 | 9.5 | 9.7 | 9.8 | 9.9 | 10.3 | 10.7 | 10.8 | 10.7 | 10.5 | 10.5 | 10.8 | 11.6 | 11.1 | 11.5 | 12.5 |
| Per Share Data |
|
TTM |
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.47 | $0.45 | $0.48 | $0.50 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.47 | $0.45 | $0.48 | $0.50 |
|---|
| Shares Outstanding | | 9.5 | 9.5 | 9.6 | 9.5 | 9.5 | 9.6 | 9.8 | 9.7 | 9.7 | 9.7 |
|---|
| Diluted Shares Outstanding | | 9.6 | 9.5 | 9.5 | 9.5 | 9.5 | 9.6 | 9.8 | 9.7 | 9.7 | 9.7 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 128.0 | 48.6 | 85.4 | 27.9 | 158.9 | 155.9 | 52.2 | 44.0 | 42.2 | 44.9 | 20.5 | 24.1 | 28.4 | 15.6 | 41.7 | 10.9 |
|---|
| Short Term Investments | | 215.2 | 215.9 | 334.1 | 208.6 | 240.6 | 212.5 | 313.4 | 371.4 | 390.5 | 390.4 | 379.4 | 383.1 | 315.6 | 329.6 | 245.4 | 252.3 |
|---|
| Total Cash & ST Investments | | 128.0 | 264.4 | 419.5 | 236.6 | 399.5 | 368.4 | 365.6 | 415.5 | 432.6 | 435.3 | 399.9 | 407.1 | 344.0 | 15.6 | 41.7 | 10.9 |
|---|
| Accounts Receivable | | 1,708.6 | 0.0 | 0.0 | 1,435.8 | 1,340.9 | 1,418.2 | 1,328.7 | 1,305.1 | 1,236.7 | 1,219.2 | 1,102.1 | 1,058.3 | 928.2 | 950.4 | 738.6 | 730.8 |
|---|
| Inventory | | -1,836.6 | 0.0 | -1,769.2 | 0.0 | 0.0 | 0.0 | 0.0 | -1,305.1 | -1,236.7 | -1,219.2 | -1,102.1 | -1,058.3 | -928.2 | -950.4 | -738.6 | 0.0 |
|---|
| Other Current Assets | | 131.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,017.1 | 930.3 | 913.6 | 798.7 | 755.0 | 685.6 | 1,044.2 | 797.0 | 0.0 |
|---|
| Total Current Assets | | 131.2 | 264.4 | 419.5 | 236.6 | 399.5 | 368.4 | 365.6 | 1,432.6 | 1,362.9 | 1,348.9 | 1,198.6 | 1,162.1 | 1,029.7 | 1,059.8 | 838.7 | 990.6 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 29.6 | 52.9 | 48.6 | 128.0 | 79.2 | 47.2 | 85.4 | 95.2 | 24.5 | 28.8 |
|---|
| Short Term Investments | | 6.9 | 8.9 | 215.9 | 215.2 | 215.3 | 288.8 | 334.1 | 288.0 | 203.3 | 205.2 |
|---|
| Total Cash & ST Investments | | 36.5 | 61.8 | 264.4 | 343.2 | 294.5 | 335.9 | 419.5 | 383.2 | 227.8 | 234.0 |
|---|
| Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1,769.2 | -1,709.8 | -1,597.4 | -1,533.2 |
|---|
| Other Current Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 36.5 | 61.8 | 264.4 | 343.2 | 294.5 | 335.9 | 419.5 | 383.2 | 227.8 | 234.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 11.4 | 11.3 | 12.9 | 13.1 | 13.6 | 14.2 | 14.3 | 14.6 | 16.2 | 16.8 | 16.6 | 17.0 | 15.7 | 16.2 | 11.5 | 12.2 |
|---|
| Goodwill | | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 10.3 | 10.3 | 8.8 | 8.5 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.1 | 0.3 | 0.5 | 0.8 | 1.1 | 1.4 | 1.8 | 2.5 | 1.8 | 2.4 | 2.5 | 3.5 | 1.8 | 0.0 |
|---|
| Long-Term Investments | | 103.9 | 1,799.9 | 386.3 | 265.9 | 262.1 | 212.5 | 313.4 | 371.4 | 390.5 | 390.4 | 379.4 | 383.1 | 315.6 | 329.6 | 245.4 | 265.1 |
|---|
| Other Long-Term Assets | | 1,967.6 | 94.5 | -6.9 | -5.4 | -4.6 | -6.0 | -5.1 | -8.4 | -10.4 | -11.9 | -11.1 | -12.0 | -11.2 | -10.1 | 0.0 | -265.1 |
|---|
| Total Long-Term Assets | | 2,102.4 | 1,923.3 | 413.1 | 293.1 | 290.0 | 241.3 | 342.6 | 401.2 | 422.3 | 423.5 | 408.0 | 412.7 | 342.7 | 359.0 | 258.8 | 12.2 |
|---|
| Total Assets | | 2,233.6 | 2,187.7 | 2,293.2 | 1,861.8 | 1,861.4 | 1,893.5 | 1,799.4 | 1,833.8 | 1,785.2 | 1,772.5 | 1,606.5 | 1,574.8 | 1,372.3 | 1,418.8 | 1,097.5 | 1,072.0 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 11.3 | 11.3 | 11.3 | 11.4 | 11.5 | 11.9 | 12.9 | 13.0 | 13.1 | 13.1 |
|---|
| Goodwill | | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 |
|---|
| Long-Term Investments | | 2,012.6 | 2,015.7 | 1,799.9 | 1,769.6 | 1,772.3 | 1,769.1 | 386.3 | 341.6 | 258.2 | 261.2 |
|---|
| Other Long-Term Assets | | 88.8 | 88.8 | 94.5 | 89.8 | 92.9 | 88.7 | -6.9 | -6.2 | -5.1 | -5.1 |
|---|
| Total Long-Term Assets | | 2,131.1 | 2,134.3 | 1,923.3 | 1,890.4 | 1,896.6 | 1,889.5 | 413.1 | 368.5 | 285.3 | 288.4 |
|---|
| Total Assets | | 2,167.6 | 2,196.1 | 2,187.7 | 2,233.6 | 2,191.1 | 2,225.4 | 2,293.2 | 2,184.3 | 1,985.5 | 1,927.2 |
| 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 | | 396.5 | 280.0 | 374.7 | 230.8 | 0.0 | 111.7 | 107.7 | 179.8 | 137.4 | 129.5 | 91.3 | 108.0 | 23.0 | 43.3 | 4.0 | 14.7 |
|---|
| Other Current Liabilities | | 839.2 | 1,629.1 | -374.7 | -5.4 | 0.0 | -111.7 | -107.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 1,235.6 | 1,909.1 | 374.7 | 230.8 | 0.0 | 111.7 | 107.7 | 179.8 | 137.4 | 129.5 | 91.3 | 108.0 | 23.0 | 43.3 | 4.0 | 14.7 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| 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 | | 200.7 | 215.0 | 280.0 | 396.5 | 467.9 | 361.5 | 374.7 | 400.0 | 301.5 | 305.6 |
|---|
| Other Current Liabilities | | 1,689.8 | 1,700.0 | 1,629.1 | 1,554.3 | 1,446.3 | 1,590.2 | -374.7 | -400.0 | -301.5 | -305.6 |
|---|
| Current Liabilities | | 1,890.5 | 1,915.0 | 1,909.1 | 1,950.8 | 1,914.2 | 1,951.7 | 374.7 | 400.0 | 301.5 | 305.6 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 10.0 | 10.0 | 0.0 | 0.0 | 0.0 | 14.2 | 140.6 | 118.7 | 174.2 | 230.6 | 229.1 | 151.3 | 129.3 | 191.5 | 284.4 | 336.8 |
|---|
| Capital Leases | | 0.0 | 0.0 | 5.3 | 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 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 6.5 | 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 Liabilities | | 2,008.1 | 1,957.3 | 374.7 | 1,649.5 | 0.0 | 1,702.1 | 1,609.9 | 1,654.6 | 1,602.5 | 1,596.1 | 1,435.3 | 1,407.5 | 1,205.9 | 1,243.4 | 935.8 | 900.4 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 0.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.3 | 5.1 | 5.1 | 5.2 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.5 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 1,931.1 | 1,961.9 | 1,957.3 | 2,008.1 | 1,967.6 | 2,004.7 | 374.7 | 400.0 | 1,766.7 | 1,711.1 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Retained Earnings | | 160.8 | 163.5 | 151.9 | 139.1 | 124.3 | 112.6 | 102.5 | 94.1 | 91.1 | 87.6 | 83.7 | 77.4 | 71.7 | 65.2 | 67.2 | 64.3 |
|---|
| Comprehensive Income | | -8.6 | -6.6 | -9.5 | -2.9 | 0.7 | -4.1 | -1.3 | -9.9 | -0.8 | -1.8 | -2.4 | -2.6 | -1.2 | 1.8 | 0.6 | -0.6 |
|---|
| Total Common Equity | | 225.5 | 230.4 | 219.7 | 212.3 | 201.8 | 191.4 | 189.5 | 179.2 | 182.7 | 176.3 | 171.3 | 167.3 | 166.4 | 175.4 | 161.7 | 171.6 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Retained Earnings | | 167.2 | 165.9 | 163.5 | 160.8 | 158.3 | 155.2 | 151.9 | 148.7 | 145.8 | 142.5 |
|---|
| Comprehensive Income | | -5.1 | -5.8 | -6.6 | -8.6 | -7.8 | -7.3 | -9.5 | -7.2 | -3.9 | -3.0 |
|---|
| Total Common Equity | | 236.5 | 234.2 | 230.4 | 225.5 | 223.5 | 220.7 | 219.7 | 218.7 | 218.8 | 216.2 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 406.5 | 290.0 | 374.7 | 230.8 | 0.0 | 125.9 | 248.3 | 298.5 | 311.6 | 360.1 | 320.4 | 259.3 | 152.3 | 234.7 | 288.4 | 351.5 |
|---|
| Book Value | | 225.5 | 230.4 | 1,918.6 | 212.3 | 1,861.4 | 191.4 | 189.5 | 179.2 | 182.7 | 176.3 | 171.3 | 167.3 | 166.4 | 175.4 | 161.7 | 171.6 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 236.5 | 234.2 | 230.4 | 225.5 | 223.5 | 220.7 | 219.7 | 218.7 | 218.8 | 216.2 |
| Cash Flow From Operating Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 17.4 | 17.0 | 18.6 | 20.1 | 16.4 | 14.4 | 12.6 | 6.5 | 7.3 | 7.7 | 9.8 | 8.5 | 8.8 | 0.2 | 5.3 | 4.5 |
|---|
| Depreciation & Amortization | | 2.1 | 2.1 | 2.1 | 2.2 | 2.2 | 2.2 | 1.4 | 1.6 | 1.9 | 2.4 | 2.0 | 2.2 | 2.1 | 1.4 | 1.2 | 1.2 |
|---|
| Stock-Based Compensation | | 1.3 | 1.4 | 1.4 | 1.3 | 1.2 | 1.2 | 1.2 | 1.1 | 1.0 | 0.8 | 0.7 | 0.7 | 2.0 | 2.6 | 2.7 | 2.7 |
|---|
| Change Working Capital | | 4.1 | -1.3 | 1.4 | -1.4 | 0.3 | -1.9 | 0.0 | -0.7 | -0.2 | 0.1 | 0.2 | -1.0 | 6.8 | -1.7 | 1.2 | -0.8 |
|---|
| Change In Accounts Receivable | | -1.1 | -0.2 | -3.3 | -1.2 | 1.4 | -0.7 | 0.4 | -0.5 | -0.4 | -0.5 | 0.0 | -0.6 | 0.5 | 0.1 | 0.2 | 0.0 |
|---|
| Change In Accounts Payable | | 4.6 | -0.7 | 5.0 | 0.2 | -0.6 | -0.6 | 0.0 | 0.3 | 0.0 | 0.1 | 0.0 | 0.0 | -0.3 | -0.8 | -0.2 | -0.1 |
|---|
| Change In Inventories | | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.9 | 0.4 | 0.4 | 0.0 |
|---|
| Other Non-cash Items | | -3.6 | -7.8 | -2.8 | 0.7 | -1.9 | 4.0 | 2.0 | 10.2 | 8.6 | 7.2 | 5.9 | 2.6 | 2.3 | 1.0 | 0.1 | 0.0 |
|---|
| Cash from Operations | | 19.4 | 0.0 | 20.9 | 22.7 | 19.4 | 19.7 | 18.2 | 23.4 | 19.5 | 18.2 | 19.3 | 14.5 | 23.2 | 5.3 | 10.2 | 7.4 |
| Cash Flow From Operating Activities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Income | | 2.7 | 4.0 | 4.2 | 3.9 | 4.6 | 4.3 | 4.6 | 4.4 | 4.7 | 4.9 |
|---|
| Depreciation & Amortization | | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 |
|---|
| Stock-Based Compensation | | 0.3 | 0.5 | 0.3 | 0.3 | 0.3 | 0.5 | 0.3 | 0.3 | 0.3 | 0.5 |
|---|
| Change Working Capital | | -1.1 | 0.3 | -2.1 | 0.7 | -1.6 | 1.7 | 2.4 | 1.0 | -0.1 | -1.8 |
|---|
| Change In Accounts Receivable | | -0.2 | 0.6 | 0.1 | 0.4 | -0.1 | -0.5 | -0.8 | 0.3 | -0.6 | -2.1 |
|---|
| Change In Accounts Payable | | -0.7 | -0.1 | -2.1 | 0.5 | -1.5 | 2.3 | 3.3 | 0.8 | 0.6 | 0.3 |
|---|
| 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 | | 1.4 | -1.1 | -4.9 | 1.3 | -3.4 | -0.8 | -2.1 | 0.1 | 0.5 | -1.3 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.6 | 6.3 | 5.8 | 3.1 |
| Cash Flow From Investing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -0.1 | -0.2 | -1.0 | -0.6 | -0.4 | -1.1 | -0.8 | 0.0 | -0.6 | -1.1 | -0.9 | -0.7 | -0.8 | -0.8 | -2.8 | -2.9 |
|---|
| Acquisitions | | 19.1 | 0.0 | 0.0 | 0.0 | 76.5 | -93.3 | -26.8 | 0.0 | -25.1 | -16.2 | -49.9 | -15.2 | -0.3 | 55.5 | -2.0 | 5.1 |
|---|
| Investments | | -94.7 | -38.9 | -156.2 | -153.9 | -163.1 | -63.5 | -20.7 | -87.4 | -88.3 | -112.4 | -74.5 | -77.9 | -131.6 | -97.3 | -98.8 | -153.2 |
|---|
| Sales of Investment | | 178.6 | 176.2 | 32.1 | 129.2 | 111.4 | 168.8 | 92.7 | 91.3 | 78.2 | 138.5 | 81.2 | 66.3 | 135.1 | 117.5 | 120.9 | 112.0 |
|---|
| Other Investing Activities | | -111.3 | 0.0 | -252.0 | -102.9 | 7.5 | 4.5 | 2.6 | -73.6 | 5.6 | -4.2 | 3.7 | 17.8 | 31.8 | 0.5 | -13.2 | 0.3 |
|---|
| Cash from Investing | | -11.2 | 0.0 | -377.1 | -128.1 | 31.8 | 15.4 | 46.9 | -69.7 | -30.2 | 4.7 | -40.4 | -9.7 | 34.2 | 75.4 | 4.1 | -38.7 |
| Cash Flow From Investing Activities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Capital Expenditure | | -0.3 | -0.2 | -0.2 | -0.1 | 0.2 | -0.1 | -0.1 | -0.2 | -0.3 | -0.4 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 41.8 | -41.8 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | -7.1 | 0.0 | -4.9 | -8.8 | -25.2 | -55.8 | -98.4 | -1.0 | -1.0 |
|---|
| Sales of Investment | | 6.7 | 9.2 | 6.6 | 6.2 | 82.3 | 81.1 | 9.0 | 10.9 | 5.5 | 6.6 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -110.5 | -1.7 | -68.5 | -71.3 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -115.6 | -131.2 | -64.2 | -66.1 |
| Cash Flow From Financing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -206.4 | 0.0 | 143.8 | 0.0 | -14.2 | -182.1 | -85.2 | -99.1 | -119.5 | -99.8 | -13.3 | -63.9 | -90.0 | -177.3 | -89.2 | -108.9 |
|---|
| Debt Issued | | 212.8 | -84.7 | 287.7 | 230.8 | -111.7 | 59.7 | 35.0 | 86.0 | 71.0 | 139.4 | 74.4 | 170.9 | 7.5 | 123.7 | 26.1 | 460.4 |
|---|
| Issuance of Common Stock | | -70.8 | 0.0 | 0.0 | 0.0 | -19.3 | 260.5 | 41.0 | 0.0 | 0.0 | 105.2 | 37.3 | 62.7 | 58.9 | 74.5 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -5.1 | -5.1 | 0.0 | -1.9 | -7.1 | -6.6 | -7.8 | 0.0 | 0.0 | -0.3 | -3.1 | -4.2 | -14.5 | -0.3 | 0.0 | -17.0 |
|---|
| Dividends Paid | | -5.9 | 0.0 | -5.9 | -5.3 | -4.7 | -4.6 | -4.3 | -3.9 | -3.8 | -3.7 | -3.5 | -2.8 | -2.3 | -2.2 | -2.3 | -2.6 |
|---|
| Other Financing Activities | | 135.8 | 0.0 | 275.7 | -18.4 | -2.9 | 1.2 | -0.1 | 151.2 | 132.1 | 0.7 | 0.2 | -0.9 | 1.5 | -1.4 | 108.1 | 152.0 |
|---|
| Cash from Financing | | 24.6 | 0.0 | 413.7 | -25.6 | -48.1 | 68.5 | -56.4 | 48.2 | 8.8 | 2.1 | 17.5 | -9.1 | -46.3 | -106.9 | 16.5 | 23.5 |
| Cash Flow From Financing Activities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -25.3 | 98.5 | -4.1 | 0.0 |
|---|
| Debt Issued | | -24.3 | -65.0 | -116.5 | -71.5 | 106.4 | -3.2 | 0.0 | 197.0 | 0.0 | 74.8 |
|---|
| 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 | 0.0 | 0.0 | -5.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.5 | -1.5 | -1.5 | -1.5 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 127.1 | 98.4 | 59.7 | 65.3 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 100.3 | 195.4 | 54.2 | 63.8 |
| Cash position |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 32.8 | -36.8 | 57.5 | -131.0 | 3.0 | 103.7 | 8.7 | 1.9 | -2.0 | 24.9 | -3.5 | -4.3 | 11.1 | -26.1 | 30.8 | -7.7 |
|---|
| Closing Cash Balance | | 128.0 | 48.6 | 85.4 | 27.9 | 158.9 | 155.9 | 52.2 | 43.5 | 41.7 | 43.7 | 18.8 | 22.3 | 26.6 | 15.6 | 41.7 | 10.9 |
| Cash position |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Change in Cash | | -23.4 | 4.4 | -79.4 | 48.8 | 32.0 | -38.2 | -9.8 | 70.6 | -4.2 | 0.8 |
|---|
| Closing Cash Balance | | 29.6 | 52.9 | 48.6 | 128.0 | 79.2 | 47.2 | 85.4 | 95.2 | 24.5 | 28.8 |
| Free Cash Flow |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 19.3 | 13.2 | 19.9 | 22.1 | 19.0 | 18.7 | 17.4 | 23.4 | 18.8 | 17.1 | 18.5 | 13.8 | 22.4 | 4.5 | 7.4 | 4.5 |
|---|
| Real Free Cash Flow | | 17.9 | 11.8 | 18.5 | 20.8 | 17.8 | 17.5 | 16.1 | 22.3 | 17.8 | 16.3 | 17.8 | 13.1 | 20.4 | 1.9 | 4.7 | 1.8 |
| Free Cash Flow |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Free Cash Flow | | 3.5 | 2.9 | -1.0 | 7.3 | 0.3 | 6.6 | 5.4 | 6.2 | 5.6 | 2.7 |
|---|
| Real Free Cash Flow | | 3.2 | 2.4 | -1.3 | 7.0 | 0.0 | 6.2 | 5.2 | 5.9 | 5.3 | 2.2 |