GMRE
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Total Revenues | | 148.2 | 148.2 | 138.4 | 140.9 | 137.3 | 115.9 | 93.7 | 70.7 | 53.2 | 30.2 | 8.1 | 2.1 | 0.4 | 0.0 | 0.0 |
|---|
| Cost of Revenues | | 39.0 | 0.0 | 29.3 | 86.2 | 25.2 | 15.5 | 10.9 | 6.0 | 3.7 | 1.9 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 74.0 | 0.0 | 109.2 | 54.7 | 112.1 | 100.4 | 82.9 | 64.8 | 49.5 | 28.4 | 8.2 | 2.1 | 0.4 | 0.0 | 0.0 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 35.2 | 40.6 | 37.9 | 34.6 | 35.0 | 34.2 | 34.2 | 35.1 | 37.4 | 35.5 |
|---|
| Cost of Revenues | | 0.0 | 23.2 | 8.2 | 7.6 | 7.2 | 7.4 | 7.2 | 7.4 | 20.3 | 7.2 |
|---|
| Gross Profit | | 0.0 | 17.3 | 29.7 | 27.0 | 27.8 | 26.7 | 27.0 | 27.7 | 17.1 | 28.3 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 16.9 | 16.5 | 16.5 | 30.0 | 12.8 | 10.0 | 8.6 | 5.7 | 0.9 | 0.6 | 0.0 | 0.1 |
|---|
| Depreciation & Amortization | | 59.8 | 58.0 | 56.1 | 59.0 | 57.7 | 46.9 | 36.4 | 24.6 | 18.0 | 10.1 | 2.4 | 0.7 | 0.1 | 0.0 | 0.0 |
|---|
| Total Operating Expenses | | 82.0 | 148.2 | 76.5 | 16.9 | 73.3 | 63.3 | 66.3 | 37.4 | 27.2 | 18.6 | 8.1 | 1.5 | 0.7 | 0.0 | 0.1 |
|---|
| Operating Income | | 30.4 | 0.0 | 32.7 | 37.9 | 38.8 | 37.1 | 16.5 | 27.3 | 22.2 | 7.3 | -2.2 | -1.5 | -0.7 | 0.0 | -0.1 |
| 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 | 4.2 | 4.4 |
|---|
| Depreciation & Amortization | | 15.5 | 15.0 | 15.3 | 14.0 | 13.9 | 13.8 | 14.1 | 14.2 | 14.2 | 14.2 |
|---|
| Total Operating Expenses | | 38.4 | 4.9 | 21.3 | 17.4 | 21.3 | 18.0 | 18.6 | 18.5 | 4.2 | 18.6 |
|---|
| Operating Income | | 0.0 | 12.5 | 8.3 | 9.6 | 6.4 | 8.7 | 8.4 | 9.2 | 12.9 | 26.3 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Interest Income | | 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 |
|---|
| Interest Expense | | 35.1 | 31.8 | 28.7 | 30.9 | 25.2 | 19.7 | 18.7 | 17.5 | 15.0 | 7.4 | 4.1 | 1.5 | 0.3 | 0.0 | 0.0 |
|---|
| Other Expense | | -31.1 | 0.0 | -26.0 | -16.2 | -18.8 | -18.8 | -19.0 | -17.7 | 7.3 | -2.4 | -2.2 | -0.6 | 0.3 | 0.0 | 0.0 |
|---|
| IBT | | -8.2 | -12.1 | 6.7 | 21.7 | 20.0 | 18.3 | -2.5 | 9.6 | 14.6 | -0.1 | -6.4 | -1.6 | -0.7 | 0.0 | -0.1 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 25.2 | 20.4 | 18.1 | 17.8 | 1.1 | 0.0 | 4.3 | 1.5 | 0.6 | 0.0 | 0.1 |
|---|
| Net Income | | -12.1 | -12.1 | 6.6 | 20.6 | -5.2 | -2.1 | -20.6 | -8.2 | 13.5 | 0.0 | -6.4 | -1.6 | -0.7 | 0.0 | -0.1 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.5 | 7.2 |
|---|
| Interest Expense | | 8.4 | 11.5 | 8.0 | 7.2 | 7.6 | 7.2 | 7.0 | 6.9 | 11.5 | 7.2 |
|---|
| Other Expense | | 0.0 | -17.5 | -7.8 | -5.8 | -3.5 | -5.3 | -10.3 | -6.8 | -12.3 | -4.9 |
|---|
| IBT | | -7.4 | -5.1 | 0.6 | 3.7 | 2.9 | 3.4 | -2.0 | 2.3 | 0.6 | 4.8 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 7.4 |
|---|
| Net Income | | -11.8 | -4.5 | 0.7 | 3.6 | 2.8 | 3.2 | -1.7 | 2.2 | 0.6 | 4.6 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| EPS | | $0.00 | $0.00 | $0.00 | $5.75 | $-2.00 | $-0.86 | $-11.25 | $-6.00 | $15.25 | $-0.05 | $-17.00 | $-161.00 | $-337.25 | $-58.00 | $-62.75 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $5.75 | $-2.00 | $-0.86 | $-11.25 | $-6.00 | $15.25 | $-0.05 | $-17.00 | $-161.00 | $-337.25 | $-58.00 | $-62.75 |
|---|
| Shares Outstanding | | 13.4 | 13.4 | 2.6 | 2.6 | 2.6 | 2.4 | 1.9 | 1.4 | 0.9 | 0.8 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Diluted Shares Outstanding | | 13.4 | 13.4 | 2.6 | 2.6 | 2.6 | 2.4 | 1.9 | 1.4 | 0.9 | 0.8 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | $0.24 | $1.75 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.24 | $1.75 |
|---|
| Shares Outstanding | | 13.4 | 13.4 | 2.7 | 2.7 | 2.7 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 |
|---|
| Diluted Shares Outstanding | | 13.4 | 13.4 | 2.7 | 2.7 | 2.7 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Cash And Equivalents | | 8.7 | 6.8 | 1.3 | 4.0 | 7.2 | 5.5 | 2.8 | 3.6 | 5.1 | 19.7 | 9.2 | 0.2 | 0.0 | 0.0 | 0.0 |
|---|
| Short Term Investments | | 27.7 | 0.0 | 25.1 | 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 | | 8.7 | 6.8 | 26.4 | 4.0 | 7.2 | 5.5 | 2.8 | 3.6 | 5.1 | 19.7 | 9.2 | 0.2 | 0.0 | 0.0 | 0.0 |
|---|
| Accounts Receivable | | 36.0 | 7.7 | 33.5 | 8.2 | 6.2 | 5.7 | 5.0 | 2.9 | 0.7 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | -27.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | -44.7 | 2.8 | 6.1 | 18.3 | 0.0 | 0.0 | 0.0 | 3.1 | 3.8 | 1.2 | 0.9 | 0.3 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 17.2 | 17.3 | 67.6 | 30.5 | 24.9 | 21.3 | 15.6 | 9.7 | 9.5 | 22.0 | 10.1 | 0.2 | 0.0 | 0.0 | 0.1 |
| 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 | | 7.1 | 6.6 | 5.4 | 6.8 | 5.7 | 5.0 | 1.3 | 7.4 | 1.3 | 2.5 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.1 | 38.4 | 35.9 |
|---|
| Total Cash & ST Investments | | 7.1 | 6.6 | 5.4 | 6.8 | 5.7 | 5.0 | 1.3 | 7.4 | 1.3 | 2.5 |
|---|
| Accounts Receivable | | 8.3 | 8.3 | 8.5 | 7.7 | 8.5 | 8.5 | 8.1 | 7.0 | 7.8 | 7.8 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -25.1 | -38.4 | -35.9 |
|---|
| Other Current Assets | | 3.3 | 3.2 | 3.1 | 2.8 | 3.8 | 3.8 | 7.2 | 6.1 | 16.2 | 17.1 |
|---|
| Total Current Assets | | 18.7 | 18.1 | 17.0 | 17.3 | 18.0 | 17.2 | 16.6 | 14.4 | 25.3 | 27.3 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Property, Plant & Equipment | | 12.4 | 7.3 | 11.0 | 3.5 | 3.8 | 3.6 | 3.1 | 0.1 | 426.3 | 196.4 | 0.0 | 21.7 | 0.0 | 0.0 | 0.0 |
|---|
| Goodwill | | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 56.4 | 54.1 | 47.9 | 148.1 | 127.9 | 98.2 | 72.8 | 36.3 | 31.7 | 7.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.0 | 2.1 | 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 | | 1,149.3 | 1,169.8 | 1,135.3 | 1,205.3 | 1,100.9 | 971.9 | 793.5 | 590.0 | 7.2 | 1.8 | 55.2 | 0.3 | 0.0 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 1,224.0 | 1,239.1 | 1,200.1 | 1,362.7 | 1,238.5 | 1,079.6 | 869.3 | 626.4 | 465.1 | 205.3 | 55.2 | 22.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Assets | | 1,241.2 | 1,256.5 | 1,267.7 | 1,393.3 | 1,263.5 | 1,100.9 | 884.9 | 636.1 | 474.6 | 227.3 | 65.3 | 22.2 | 0.0 | 0.0 | 0.1 |
| 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 | | 18.1 | 18.1 | 15.2 | 14.0 | 15.8 | 12.4 | 11.5 | 7.6 | 11.1 | 8.0 |
|---|
| Goodwill | | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 |
|---|
| Intangible Assets | | 50.5 | 117.0 | 142.2 | 54.1 | 0.4 | 56.4 | 61.2 | 66.0 | 138.6 | 139.7 |
|---|
| Long-Term Investments | | 1.8 | 1.9 | 2.0 | 2.1 | 0.0 | 0.0 | 0.0 | 25.1 | 38.4 | 35.9 |
|---|
| Other Long-Term Assets | | 1,178.1 | 1,135.9 | 1,087.2 | 1,163.1 | 1,202.5 | 1,149.3 | 1,168.3 | 8.5 | 1,121.7 | 1,139.9 |
|---|
| Total Long-Term Assets | | 1,254.5 | 1,278.9 | 1,252.5 | 1,239.1 | 1,224.6 | 1,224.0 | 1,246.9 | 1,253.3 | 1,277.2 | 1,293.5 |
|---|
| Total Assets | | 1,273.2 | 1,297.0 | 1,269.6 | 1,256.5 | 1,242.6 | 1,241.2 | 1,263.6 | 1,267.7 | 1,302.5 | 1,320.8 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Accounts Payable | | 12.0 | 16.5 | 12.8 | 13.8 | 10.3 | 7.3 | 5.1 | 3.7 | 2.0 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 0.3 | 631.7 | 0.4 | 636.4 | 514.6 | 521.6 | 347.5 | 276.4 | 164.9 | 27.7 | 0.0 | 19.6 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 615.1 | 16.5 | 11.7 | 15.8 | 15.7 | 12.5 | 12.7 | 8.0 | 6.7 | 1.0 | 1.5 | -19.2 | 0.0 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 632.4 | 671.5 | 30.0 | 666.1 | 540.6 | 541.4 | 365.3 | 288.0 | 173.6 | 32.5 | 1.5 | 0.4 | 0.0 | 0.0 | 0.0 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 17.8 | 19.0 | 14.5 | 16.5 | 13.4 | 12.0 | 10.5 | 12.8 | 13.3 | 15.5 |
|---|
| Short-Term Debt | | 0.0 | 698.8 | 662.8 | 631.7 | 614.4 | 599.0 | 592.1 | 0.4 | 560.8 | 568.0 |
|---|
| Other Current Liabilities | | 12.1 | -686.8 | 16.6 | 16.5 | 16.5 | 16.3 | 16.2 | 601.1 | -548.9 | -555.9 |
|---|
| Current Liabilities | | 35.2 | 35.8 | 698.7 | 671.5 | 649.1 | 632.4 | 623.9 | 619.3 | 590.1 | 599.5 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Long-Term Debt | | 613.4 | 21.9 | 618.5 | 57.7 | 57.2 | 64.9 | 38.7 | 38.7 | 38.5 | 38.8 | 63.9 | 19.6 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 11.9 | 7.5 | 7.7 | 0.0 | 8.1 | 8.2 | 3.2 | 2.0 | 1.3 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | -16.7 | 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 |
|---|
| Total Liabilities | | 662.8 | 700.6 | 661.9 | 744.2 | 625.9 | 643.1 | 424.6 | 336.3 | 215.6 | 72.3 | 65.5 | 20.0 | 0.0 | 0.0 | 0.0 |
| 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 | | 728.7 | 732.7 | 29.4 | 25.8 | 25.7 | 26.5 | 38.2 | 623.8 | 624.9 | 632.1 |
|---|
| Capital Leases | | 19.0 | 19.7 | 15.1 | 11.4 | 11.2 | 11.9 | 12.5 | 13.0 | 7.6 | 7.5 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -606.0 | -4.5 | -4.6 |
|---|
| Total Liabilities | | 767.4 | 771.9 | 731.5 | 700.6 | 678.0 | 662.8 | 666.5 | 661.9 | 668.9 | 679.4 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Common Stock | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -268.9 | -293.7 | -239.0 | -198.7 | -157.0 | -116.8 | -71.4 | -45.0 | -34.4 | -17.0 | -3.2 | -0.8 | -0.1 | -0.1 | 0.0 |
|---|
| Comprehensive Income | | 27.7 | 18.6 | 25.1 | 34.7 | -6.6 | -18.2 | -6.7 | -3.7 | -75.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 556.4 | 534.1 | 583.6 | 633.0 | 622.8 | 444.8 | 430.3 | 269.3 | 246.3 | 155.0 | -0.1 | 2.2 | 0.0 | 0.0 | 0.1 |
| 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Retained Earnings | | -332.6 | -316.5 | -305.7 | -293.7 | -281.1 | -268.9 | -252.0 | -239.0 | -224.4 | -213.7 |
|---|
| Comprehensive Income | | 7.5 | 10.4 | 13.7 | 18.6 | 15.0 | 27.7 | 29.3 | 25.1 | 38.4 | 35.9 |
|---|
| Total Common Equity | | 485.3 | 503.2 | 517.4 | 534.1 | 542.6 | 556.4 | 575.0 | 583.6 | 611.4 | 619.6 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Total Debt | | 625.5 | 653.6 | 618.9 | 694.1 | 571.7 | 586.6 | 386.2 | 315.0 | 203.4 | 66.5 | 63.9 | 19.6 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 578.4 | 555.9 | 605.8 | 649.1 | 637.6 | 457.8 | 460.4 | 299.8 | 259.0 | 155.0 | -0.1 | 2.2 | 0.0 | 0.0 | 0.1 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 20.5 | 21.8 | 20.8 | 21.8 | 22.1 | 21.9 | 22.1 | 22.2 | 22.2 | 21.8 |
|---|
| Book Value | | 485.3 | 503.2 | 517.4 | 534.1 | 542.6 | 556.4 | 575.0 | 583.6 | 611.4 | 619.6 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Income | | 6.1 | -6.9 | 6.6 | 20.6 | 20.0 | 18.3 | -2.5 | 9.6 | 14.6 | -0.1 | -6.4 | -1.6 | -0.7 | 0.0 | -0.1 |
|---|
| Depreciation & Amortization | | 56.8 | 58.0 | 56.1 | 59.0 | 57.7 | 47.3 | 36.8 | 25.5 | 18.0 | 10.1 | 2.4 | 0.7 | 0.1 | 0.0 | 0.0 |
|---|
| Stock-Based Compensation | | 5.0 | 4.5 | 5.1 | 4.2 | 4.7 | 5.8 | 5.3 | 3.3 | 2.7 | 1.8 | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -6.5 | 0.0 | 1.2 | -5.7 | -1.7 | -3.8 | -7.6 | -3.8 | -4.4 | -1.7 | -0.8 | 0.6 | 0.4 | 0.0 | 0.0 |
|---|
| Change In Accounts Receivable | | -2.4 | 0.0 | -1.5 | 0.4 | -3.0 | -0.7 | -1.6 | -2.1 | -2.2 | -0.5 | -0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | -2.0 | 3.2 | 3.0 | -2.0 | 4.1 | 1.9 | 1.6 | 0.9 | 1.5 | 1.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | -1.7 | 0.6 | 0.1 | 0.4 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 68.6 | 18.0 | 1.0 | -9.7 | -4.1 | 2.2 | 1.6 | 1.8 | 1.8 | 1.5 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Operations | | 68.0 | 0.0 | 0.0 | 68.4 | 76.5 | 69.0 | 34.5 | 36.4 | 24.8 | 11.6 | -2.7 | -0.2 | -0.1 | 0.0 | 0.0 |
| 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 | | -6.1 | -5.1 | 0.6 | 3.6 | 2.9 | 3.2 | -2.0 | 2.3 | 0.6 | 4.8 |
|---|
| Depreciation & Amortization | | 15.5 | 14.4 | 15.0 | 13.6 | 13.9 | 13.3 | 14.1 | 14.2 | 14.2 | 14.4 |
|---|
| Stock-Based Compensation | | 1.4 | 1.2 | 1.7 | 0.2 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 |
|---|
| Change Working Capital | | -5.5 | -0.1 | 4.3 | -4.9 | 5.7 | 3.7 | 0.6 | -4.2 | -0.5 | -2.3 |
|---|
| Change In Accounts Receivable | | -0.4 | -0.1 | 0.3 | -0.7 | 0.7 | 2.1 | -1.2 | -1.0 | -0.1 | -0.1 |
|---|
| Change In Accounts Payable | | 0.6 | 0.3 | 3.6 | -1.3 | 0.0 | 0.4 | 0.0 | -2.1 | -1.2 | -0.5 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 |
|---|
| Other Non-cash Items | | 16.4 | 7.1 | 0.5 | -0.1 | -3.3 | -5.2 | 4.8 | 0.8 | 33.5 | 0.8 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 18.1 | 16.7 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Capital Expenditure | | -12.5 | 0.0 | 0.0 | 0.0 | -156.2 | -201.7 | -218.8 | -256.8 | -180.8 | -252.2 | -150.5 | 0.0 | -21.9 | 0.0 | 0.0 |
|---|
| Acquisitions | | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.1 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 18.2 | 21.5 | 57.6 | 0.0 | 11.1 | 4.4 | 0.0 | 0.0 | 24.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 3.8 | 0.0 | 0.0 | 67.6 | 7.8 | 2.6 | 0.2 | -1.4 | 5.3 | -0.4 | 0.2 | -32.3 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 10.1 | 0.0 | 0.0 | 67.6 | -137.3 | -194.7 | -223.7 | -258.2 | -151.6 | -252.7 | -150.4 | -32.3 | -21.9 | 0.0 | 0.0 |
| 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 | | -105.1 | 73.1 | -38.5 | 0.0 | -50.4 | 5.2 | -3.2 | -2.0 | -3.8 | -3.4 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
|---|
| Investments | | -0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | -0.1 |
|---|
| Sales of Investment | | 10.9 | 3.0 | 0.0 | 6.4 | 0.0 | 13.0 | 0.0 | 0.0 | 8.2 | 2.3 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | 6.8 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.1 | 5.7 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Debt Repaid | | -40.0 | 0.0 | 0.0 | -86.1 | -16.7 | -232.2 | -65.0 | -173.3 | -70.7 | -0.4 | -38.0 | -0.3 | -0.3 | 0.0 | 0.0 |
|---|
| Debt Issued | | 40.4 | 653.6 | 34.7 | 10.9 | 139.0 | 217.4 | 265.4 | 244.5 | 182.3 | 137.3 | 40.6 | 44.7 | 19.9 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 9.9 | 205.5 | 53.1 | 189.5 | 37.3 | 33.8 | 137.3 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | -6.0 | 0.0 | 0.0 | 0.0 | 221.6 | 253.2 | 244.3 | -0.3 | 212.2 | 71.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -65.3 | 0.0 | 0.0 | -64.8 | -64.2 | -58.3 | -45.8 | -35.0 | -24.8 | -16.0 | -3.9 | -0.3 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 21.8 | 0.0 | 0.0 | 7.1 | 133.4 | -8.9 | -2.8 | -1.3 | 183.0 | -3.1 | -2.8 | 42.2 | 22.5 | 0.0 | 0.0 |
|---|
| Cash from Financing | | -80.1 | 0.0 | 0.0 | -143.8 | 62.4 | 127.7 | 192.7 | 224.1 | 124.5 | 226.5 | 163.6 | 41.6 | 22.2 | 0.0 | 0.0 |
| 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 | -7.8 | -8.1 |
|---|
| Debt Issued | | 728.7 | -702.9 | 739.4 | 34.6 | 17.5 | 14.5 | -4.8 | 6.1 | 14.4 | 0.6 |
|---|
| 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 | | -6.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | -16.3 | -16.3 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.2 | -0.1 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -24.1 | -24.5 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Change in Cash | | -11.0 | 2.9 | 2.2 | -7.7 | 1.7 | 2.0 | 3.6 | 2.3 | -2.3 | -14.6 | 10.5 | 9.1 | 0.2 | 0.0 | 0.0 |
|---|
| Closing Cash Balance | | 8.7 | 11.9 | 8.9 | 6.7 | 14.5 | 12.8 | 10.8 | 7.2 | 4.8 | 5.1 | 19.7 | 9.2 | 0.2 | 0.0 | 0.0 |
| 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 | | 2.0 | 0.6 | 1.6 | -1.4 | 1.2 | 0.0 | 0.0 | 1.1 | -10.1 | -2.2 |
|---|
| Closing Cash Balance | | 11.9 | 9.8 | 9.2 | 7.6 | 8.9 | 7.8 | 7.8 | 7.8 | 7.4 | 7.6 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Free Cash Flow | | 55.5 | 73.6 | -25.1 | 58.4 | -79.7 | -132.7 | -184.3 | -220.4 | -156.0 | -240.6 | -153.2 | -0.2 | -22.0 | 0.0 | 0.0 |
|---|
| Real Free Cash Flow | | 50.6 | 69.1 | -30.2 | 54.2 | -84.3 | -138.5 | -189.6 | -223.7 | -158.7 | -242.4 | -154.9 | -0.2 | -22.0 | 0.0 | 0.0 |
| 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 | | -88.0 | 92.6 | -18.3 | -22.3 | -33.3 | 21.5 | 15.7 | 12.3 | 14.3 | 13.2 |
|---|
| Real Free Cash Flow | | -89.4 | 91.4 | -20.0 | -22.5 | -34.6 | 20.2 | 14.4 | 11.1 | 13.1 | 12.0 |