HELE
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 1,802.2 | 1,907.7 | 2,005.1 | 2,072.7 | 2,223.4 | 2,098.8 | 1,707.4 | 1,564.2 | 1,489.7 | 1,537.2 | 1,545.7 | 1,445.1 | 1,317.2 | 1,288.3 | 1,181.7 | 777.0 | 647.6 |
|---|
| Cost of Revenues | | 960.2 | 993.3 | 1,056.4 | 1,173.3 | 1,270.2 | 1,171.5 | 973.0 | 923.0 | 867.6 | 861.8 | 909.7 | 845.6 | 800.5 | 770.1 | 703.2 | 427.8 | 368.5 |
|---|
| Gross Profit | | 842.0 | 914.4 | 948.7 | 899.4 | 953.2 | 927.3 | 734.5 | 641.1 | 622.1 | 675.5 | 636.0 | 599.6 | 516.7 | 518.2 | 478.5 | 349.2 | 279.2 |
| Revenue |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Total Revenues | | 512.8 | 431.8 | 371.7 | 485.9 | 530.7 | 474.2 | 416.8 | 489.2 | 549.6 | 491.6 |
|---|
| Cost of Revenues | | 272.5 | 241.1 | 196.6 | 250.0 | 271.4 | 258.2 | 213.8 | 249.6 | 285.8 | 261.9 |
|---|
| Gross Profit | | 240.3 | 190.7 | 175.0 | 235.9 | 259.3 | 216.1 | 203.1 | 239.6 | 263.8 | 229.7 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 47.8 | 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 660.2 | 680.3 | 637.0 | 511.9 | 438.1 | 435.7 | 498.7 | 499.4 | 428.8 | 387.6 | 369.4 | 339.1 | 235.3 | 188.9 |
|---|
| Depreciation & Amortization | | 54.0 | 55.0 | 51.5 | 54.4 | 36.5 | 9.4 | 82.1 | 29.9 | 33.7 | 44.3 | 42.7 | 39.7 | 34.8 | 35.3 | 30.2 | 18.5 | 15.3 |
|---|
| Total Operating Expenses | | 1,571.1 | 771.7 | 688.1 | 660.2 | 680.3 | 637.0 | 511.9 | 438.1 | 435.7 | 498.7 | 499.4 | 428.8 | 387.6 | 369.4 | 339.1 | 235.3 | 188.9 |
|---|
| Operating Income | | -729.1 | 142.7 | 260.6 | 211.8 | 272.6 | 281.5 | 178.3 | 199.4 | 169.1 | 164.3 | 130.6 | 161.7 | 117.1 | 148.8 | 139.4 | 111.7 | 89.4 |
| Operating Income |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| 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 | 0.0 | 0.0 |
|---|
| Depreciation & Amortization | | 12.8 | 12.9 | 14.1 | 14.2 | 13.2 | 13.8 | 13.8 | 14.5 | 12.4 | 13.9 |
|---|
| Total Operating Expenses | | 248.7 | 506.4 | 582.0 | 233.9 | 184.2 | 181.2 | 172.3 | 173.4 | 156.9 | 182.8 |
|---|
| Operating Income | | -8.4 | -315.7 | -407.0 | 2.0 | 75.1 | 34.9 | 30.8 | 66.2 | 106.9 | 46.8 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 40.8 | 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 |
|---|
| Interest Expense | | 58.8 | 51.9 | 53.1 | 40.8 | 12.8 | 12.6 | 12.7 | 11.7 | 14.0 | 14.9 | 11.1 | 12.0 | 10.2 | 8.9 | 12.9 | 9.7 | 10.3 |
|---|
| Other Expense | | -56.7 | -51.1 | -51.5 | -40.5 | -12.6 | -12.1 | -12.3 | -3.2 | -17.0 | -12.0 | -5.7 | -9.7 | -11.8 | -3.5 | -0.4 | -1.6 | 0.1 |
|---|
| IBT | | -785.9 | 91.7 | 209.0 | 171.3 | 260.0 | 269.4 | 165.9 | 188.0 | 155.4 | 149.9 | 119.8 | 147.2 | 107.1 | 135.5 | 126.1 | 102.6 | 80.1 |
|---|
| Income Tax Expense | | 6.6 | -32.1 | 40.4 | 28.0 | 36.2 | 15.5 | 13.6 | 13.8 | 26.6 | 9.2 | 18.6 | 16.1 | 20.9 | 19.8 | 15.7 | 9.3 | 8.3 |
|---|
| Net Income | | -792.5 | 123.8 | 168.6 | 143.3 | 223.8 | 253.9 | 152.3 | 168.5 | 44.4 | 140.7 | 101.2 | 131.2 | 86.2 | 115.7 | 110.4 | 93.3 | 71.8 |
| Net Income |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 15.9 | 14.2 | 14.7 | 14.0 | 12.2 | 13.2 | 12.5 | 12.5 | 12.9 | 13.7 |
|---|
| Other Expense | | -15.6 | -14.0 | -13.5 | -13.6 | -12.0 | -13.0 | -12.4 | -11.4 | -12.7 | -13.5 |
|---|
| IBT | | -24.0 | -329.7 | -420.5 | -11.6 | 63.2 | 21.8 | 18.3 | 54.7 | 94.2 | 33.3 |
|---|
| Income Tax Expense | | 60.0 | -21.0 | 30.2 | -62.5 | 13.5 | 4.8 | 12.1 | 12.0 | 18.4 | 6.0 |
|---|
| Net Income | | -84.1 | -308.6 | -450.7 | 50.9 | 49.6 | 17.0 | 6.2 | 42.7 | 75.9 | 27.4 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | $0.00 | $0.00 | $0.00 | $5.98 | $9.27 | $10.16 | $6.06 | $6.46 | $1.64 | $5.11 | $3.58 | $4.59 | $2.67 | $3.64 | $3.52 | $3.04 | $2.38 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $5.95 | $9.17 | $10.08 | $6.02 | $6.41 | $1.63 | $5.04 | $3.52 | $4.52 | $2.66 | $3.62 | $3.48 | $2.98 | $2.32 |
|---|
| Shares Outstanding | | 23.0 | 23.0 | 24.0 | 24.0 | 24.1 | 25.0 | 25.1 | 26.1 | 27.1 | 27.5 | 28.3 | 28.6 | 32.3 | 31.8 | 31.3 | 30.7 | 30.2 |
|---|
| Diluted Shares Outstanding | | 23.0 | 23.1 | 24.0 | 24.1 | 24.4 | 25.2 | 25.3 | 26.3 | 27.3 | 27.9 | 28.7 | 29.0 | 32.3 | 31.9 | 31.7 | 31.4 | 30.9 |
| Per Share Data |
|
TTM |
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| Shares Outstanding | | 23.0 | 23.0 | 22.9 | 22.9 | 22.9 | 23.0 | 23.9 | 24.0 | 23.8 | 24.0 |
|---|
| Diluted Shares Outstanding | | 23.0 | 23.0 | 22.9 | 22.9 | 22.9 | 22.8 | 23.6 | 23.9 | 23.8 | 24.0 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 18.5 | 18.9 | 18.5 | 29.1 | 33.4 | 45.1 | 24.5 | 11.9 | 20.7 | 23.1 | 225.8 | 12.3 | 70.0 | 12.8 | 21.8 | 27.2 | 110.2 |
|---|
| Short Term Investments | | 2.5 | 0.0 | 0.0 | 3.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 |
|---|
| Total Cash & ST Investments | | 18.5 | 18.9 | 18.5 | 29.1 | 33.4 | 45.1 | 24.5 | 11.9 | 20.7 | 23.1 | 225.8 | 12.3 | 70.0 | 12.8 | 21.8 | 28.4 | 110.2 |
|---|
| Accounts Receivable | | 402.4 | 434.1 | 402.4 | 382.8 | 463.1 | 389.2 | 348.0 | 280.3 | 273.5 | 232.2 | 217.9 | 222.9 | 216.8 | 221.5 | 195.3 | 190.8 | 110.3 |
|---|
| Inventory | | 396.0 | 452.6 | 396.0 | 455.5 | 558.0 | 481.6 | 256.3 | 302.3 | 251.5 | 289.1 | 301.6 | 293.1 | 289.3 | 280.9 | 246.1 | 217.2 | 124.0 |
|---|
| Other Current Assets | | 27.0 | 26.1 | 27.0 | 24.7 | 522.1 | 450.5 | 381.7 | 302.5 | 303.8 | 267.0 | 471.1 | 9.7 | 326.2 | 8.4 | 25.3 | 24.0 | 0.8 |
|---|
| Total Current Assets | | 843.9 | 931.7 | 843.9 | 892.0 | 1,082.1 | 971.9 | 682.8 | 604.9 | 555.3 | 556.1 | 772.7 | 564.8 | 615.5 | 545.2 | 488.5 | 460.5 | 359.4 |
| Current Assets |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Cash And Equivalents | | 22.4 | 22.7 | 18.9 | 40.8 | 20.1 | 16.1 | 18.5 | 25.2 | 24.2 | 38.9 |
|---|
| Short Term Investments | | 2.6 | 2.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 25.0 | 25.3 | 18.9 | 40.8 | 20.1 | 16.1 | 18.5 | 25.2 | 24.2 | 38.9 |
|---|
| Accounts Receivable | | 357.1 | 323.5 | 434.1 | 468.5 | 381.0 | 340.1 | 402.4 | 475.6 | 399.8 | 358.8 |
|---|
| Inventory | | 528.9 | 484.1 | 452.6 | 450.7 | 469.6 | 444.7 | 396.0 | 426.0 | 435.7 | 433.9 |
|---|
| Other Current Assets | | 27.2 | 22.6 | 26.1 | 36.2 | 29.9 | 30.6 | 27.0 | 29.5 | 29.0 | 24.5 |
|---|
| Total Current Assets | | 938.1 | 855.4 | 931.7 | 996.3 | 900.6 | 831.6 | 843.9 | 956.4 | 888.7 | 856.1 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 372.6 | 365.1 | 372.6 | 390.5 | 243.1 | 169.1 | 164.8 | 130.3 | 123.5 | 134.9 | 130.5 | 126.1 | 129.1 | 101.7 | 100.7 | 82.5 | 82.1 |
|---|
| Goodwill | | 1,066.7 | 1,182.9 | 1,066.7 | 1,066.5 | 948.9 | 739.9 | 739.9 | 602.3 | 602.3 | 698.9 | 583.0 | 549.7 | 453.2 | 453.2 | 452.4 | 356.2 | 185.9 |
|---|
| Intangible Assets | | 536.7 | 566.8 | 536.7 | 553.9 | 537.8 | 357.3 | 301.0 | 291.5 | 302.9 | 419.5 | 375.8 | 398.4 | 322.3 | 355.6 | 377.2 | 304.7 | 177.1 |
|---|
| Long-Term Investments | | 1.2 | 0.3 | 1.2 | 1.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -18.8 | -11.5 |
|---|
| Other Long-Term Assets | | 13.8 | 17.7 | 13.8 | 6.2 | 7.9 | 3.6 | 0.8 | 12.5 | 20.6 | 1.7 | 6.1 | 12.6 | 10.6 | 15.8 | 16.0 | 36.6 | 30.2 |
|---|
| Total Long-Term Assets | | 1,994.7 | 2,200.4 | 1,994.7 | 2,021.7 | 1,741.4 | 1,291.6 | 1,221.0 | 1,044.7 | 1,066.0 | 1,257.0 | 1,096.9 | 1,089.0 | 917.8 | 928.8 | 947.2 | 780.1 | 475.4 |
|---|
| Total Assets | | 2,838.6 | 3,132.1 | 2,838.6 | 2,913.7 | 2,823.5 | 2,263.5 | 1,903.9 | 1,649.5 | 1,621.3 | 1,813.1 | 1,869.6 | 1,653.8 | 1,533.3 | 1,474.0 | 1,435.7 | 1,240.5 | 834.7 |
| Long-Term Assets |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Property, Plant & Equipment | | 370.9 | 368.3 | 365.1 | 365.9 | 366.2 | 371.3 | 372.6 | 373.2 | 373.9 | 391.6 |
|---|
| Goodwill | | 569.2 | 861.8 | 1,182.9 | 1,066.7 | 1,066.7 | 1,066.7 | 1,066.7 | 1,066.7 | 1,066.7 | 1,066.7 |
|---|
| Intangible Assets | | 429.0 | 466.2 | 566.8 | 524.1 | 528.5 | 532.4 | 536.7 | 541.1 | 545.0 | 549.4 |
|---|
| Long-Term Investments | | 9.1 | 10.0 | 0.3 | 8.8 | 6.7 | 8.2 | 7.8 | 1.2 | 1.8 | 1.8 |
|---|
| Other Long-Term Assets | | 11.9 | 9.9 | 17.7 | 8.1 | 7.8 | 7.0 | 7.2 | 10.7 | 22.6 | 4.5 |
|---|
| Total Long-Term Assets | | 1,469.4 | 1,796.5 | 2,200.4 | 1,976.8 | 1,979.7 | 1,989.4 | 1,994.7 | 1,995.8 | 2,013.0 | 2,016.8 |
|---|
| Total Assets | | 2,407.6 | 2,652.0 | 3,132.1 | 2,973.1 | 2,880.4 | 2,821.0 | 2,838.6 | 2,952.3 | 2,901.7 | 2,872.8 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 245.3 | 269.4 | 245.3 | 190.6 | 308.2 | 334.8 | 152.7 | 143.6 | 129.3 | 111.8 | 103.7 | 98.6 | 75.6 | 72.3 | 69.8 | 73.3 | 35.0 |
|---|
| Short-Term Debt | | 14.5 | 15.5 | 14.5 | 13.2 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 24.4 | 23.8 | 21.9 | 96.9 | 102.0 | 174.1 | 124.0 | 3.0 |
|---|
| Other Current Liabilities | | 173.1 | 154.6 | 227.5 | 193.6 | 292.6 | 65.0 | 45.0 | 165.2 | 34.9 | 6.8 | 8.4 | 9.5 | 7.6 | 16.8 | 134.6 | 141.6 | 67.3 |
|---|
| Current Liabilities | | 450.8 | 466.3 | 450.8 | 412.2 | 602.7 | 614.9 | 338.9 | 312.0 | 297.1 | 289.4 | 268.8 | 261.9 | 329.4 | 308.7 | 378.9 | 338.9 | 105.3 |
| Current Liabilities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Accounts Payable | | 283.2 | 228.1 | 269.4 | 315.4 | 323.3 | 245.2 | 245.3 | 293.1 | 258.7 | 226.2 |
|---|
| Short-Term Debt | | 21.9 | 20.3 | 9.4 | 49.5 | 7.8 | 7.0 | 14.5 | 6.2 | 6.2 | 6.2 |
|---|
| Other Current Liabilities | | 196.7 | 158.6 | 144.6 | 141.9 | 143.9 | 151.7 | 155.3 | 180.7 | 183.2 | 193.0 |
|---|
| Current Liabilities | | 550.0 | 504.5 | 466.3 | 517.8 | 508.7 | 427.7 | 450.8 | 543.7 | 472.4 | 440.8 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 659.4 | 947.5 | 696.7 | 971.0 | 855.1 | 380.1 | 378.3 | 318.9 | 288.0 | 461.2 | 600.1 | 411.3 | 95.7 | 155.0 | 175.0 | 180.5 | 131.0 |
|---|
| Capital Leases | | 37.3 | 39.9 | 37.3 | 42.7 | 43.7 | 38.4 | 40.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 41.3 | 29.3 | 41.3 | 28.0 | 21.6 | 5.7 | 4.2 | 5.7 | 7.1 | 20.1 | 44.1 | 52.7 | 57.0 | 58.0 | 60.6 | 23.2 | 1.2 |
|---|
| Total Liabilities | | 1,201.2 | 1,448.6 | 1,201.2 | 1,424.9 | 1,496.1 | 1,024.1 | 742.2 | 652.9 | 606.9 | 792.3 | 939.6 | 749.2 | 503.8 | 547.4 | 639.0 | 555.0 | 251.0 |
| Long-Term Liabilities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Long-Term Debt | | 910.8 | 891.7 | 947.5 | 766.2 | 742.5 | 779.6 | 696.7 | 768.7 | 879.7 | 872.2 |
|---|
| Capital Leases | | 39.5 | 41.0 | 39.9 | 40.9 | 37.1 | 38.2 | 37.3 | 39.3 | 41.0 | 41.3 |
|---|
| Def. Tax Liability | | 13.1 | 20.6 | 29.3 | 49.5 | 49.3 | 52.0 | 41.3 | 40.8 | 34.7 | 30.8 |
|---|
| Total Liabilities | | 1,481.3 | 1,424.3 | 1,448.6 | 1,345.0 | 1,312.8 | 1,271.5 | 1,201.2 | 1,366.0 | 1,399.8 | 1,357.9 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 2.4 | 2.3 | 2.4 | 2.4 | 2.4 | 2.4 | 2.5 | 2.5 | 2.7 | 2.7 | 2.8 | 2.8 | 3.2 | 3.2 | 3.2 | 3.1 | 3.1 |
|---|
| Retained Earnings | | 1,284.2 | 1,311.8 | 1,284.2 | 1,164.2 | 1,021.0 | 965.2 | 898.2 | 746.4 | 780.5 | 798.1 | 728.5 | 721.9 | 846.5 | 761.7 | 648.1 | 560.3 | 468.5 |
|---|
| Comprehensive Income | | 2.1 | 2.3 | 2.1 | 4.9 | 0.2 | -11.7 | -7.0 | 1.2 | 0.6 | 1.2 | 0.7 | -0.1 | -1.1 | -2.7 | -5.6 | -7.9 | -8.6 |
|---|
| Total Common Equity | | 1,637.4 | 1,683.4 | 1,637.4 | 1,488.8 | 1,327.3 | 1,239.3 | 1,161.7 | 996.6 | 1,014.5 | 1,020.8 | 930.0 | 904.6 | 1,029.5 | 926.6 | 796.7 | 685.5 | 583.8 |
| Total Common Equity |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Common Stock | | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.4 | 2.4 | 2.4 | 2.4 |
|---|
| Retained Earnings | | 552.4 | 861.1 | 1,311.8 | 1,260.9 | 1,211.2 | 1,194.2 | 1,284.2 | 1,241.5 | 1,165.6 | 1,186.8 |
|---|
| Comprehensive Income | | -5.5 | -3.5 | 2.3 | 3.2 | -1.5 | 2.8 | 2.1 | 2.1 | 3.7 | 1.2 |
|---|
| Total Common Equity | | 926.3 | 1,227.7 | 1,683.4 | 1,628.2 | 1,567.6 | 1,549.5 | 1,637.4 | 1,586.3 | 1,501.9 | 1,514.9 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 711.2 | 963.0 | 711.2 | 977.1 | 857.0 | 382.0 | 380.2 | 320.8 | 289.9 | 485.6 | 623.9 | 433.2 | 192.6 | 257.0 | 349.1 | 304.5 | 134.0 |
|---|
| Book Value | | 1,637.4 | 1,683.4 | 1,637.4 | 1,488.8 | 1,327.3 | 1,239.3 | 1,161.7 | 996.6 | 1,014.5 | 1,020.8 | 930.0 | 904.6 | 1,029.5 | 926.6 | 796.7 | 685.5 | 583.8 |
| Other |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 926.3 | 1,227.7 | 1,683.4 | 1,628.2 | 1,567.6 | 1,549.5 | 1,637.4 | 1,586.3 | 1,501.9 | 1,514.9 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 168.6 | 123.8 | 168.6 | 143.3 | 223.8 | 253.9 | 152.3 | 174.2 | 128.9 | 140.7 | 101.2 | 131.2 | 86.2 | 115.7 | 110.4 | 93.3 | 71.8 |
|---|
| Depreciation & Amortization | | 51.5 | 55.0 | 51.5 | 44.7 | 35.8 | 37.7 | 37.4 | 29.9 | 33.7 | 44.3 | 42.7 | 39.7 | 34.8 | 35.3 | 30.2 | 18.5 | 15.3 |
|---|
| Stock-Based Compensation | | 33.9 | 21.4 | 33.9 | 26.8 | 34.6 | 26.4 | 22.9 | 22.1 | 15.1 | 15.5 | 8.5 | 6.0 | 31.7 | 5.9 | 2.9 | 2.0 | 1.7 |
|---|
| Change Working Capital | | 53.5 | -74.6 | 53.5 | -15.6 | -152.6 | -18.2 | 19.3 | -34.8 | 1.9 | 19.1 | 8.4 | -7.6 | -0.9 | -57.7 | -45.4 | -31.8 | 58.9 |
|---|
| Change In Accounts Receivable | | -10.1 | -23.1 | -18.7 | 83.6 | -66.8 | 33.4 | -57.4 | -5.8 | -34.4 | -6.8 | -3.6 | -9.5 | 6.3 | -24.6 | -7.4 | -0.2 | -6.6 |
|---|
| Change In Accounts Payable | | 54.4 | 20.5 | 54.4 | -115.9 | -43.7 | 175.8 | 7.2 | 14.2 | 23.7 | 5.8 | 7.0 | 16.5 | 3.7 | 2.5 | -3.5 | -8.1 | 1.1 |
|---|
| Change In Inventories | | 58.2 | -40.6 | 58.2 | 110.3 | -45.9 | -220.8 | 45.5 | -50.8 | 29.4 | 19.0 | -17.6 | 2.3 | -8.4 | -34.6 | -28.9 | -26.0 | 45.7 |
|---|
| Other Non-cash Items | | -56.8 | -12.3 | -14.6 | 11.3 | 8.1 | 18.7 | 45.0 | -3.7 | 23.3 | 16.1 | 24.9 | 11.2 | 12.5 | 0.4 | 0.7 | 3.1 | 1.0 |
|---|
| Cash from Operations | | 276.0 | 0.0 | 0.0 | 208.2 | 140.8 | 314.1 | 271.3 | 195.3 | 224.2 | 228.5 | 185.3 | 178.6 | 154.2 | 87.6 | 103.9 | 87.4 | 152.1 |
| Cash Flow From Operating Activities |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Net Income | | -84.1 | -308.6 | -450.7 | 50.9 | 49.6 | 17.0 | 6.2 | 42.7 | 75.9 | 27.4 |
|---|
| Depreciation & Amortization | | 12.8 | 12.9 | 14.1 | 14.2 | 13.2 | 13.8 | 13.8 | 14.5 | 12.4 | 13.9 |
|---|
| Stock-Based Compensation | | 5.0 | 9.4 | 0.3 | 5.3 | 4.7 | 5.5 | 5.8 | 8.8 | 8.6 | 7.2 |
|---|
| Change Working Capital | | -62.2 | -46.9 | 97.1 | -5.7 | -61.0 | 6.4 | -14.3 | 1.9 | -0.1 | -17.0 |
|---|
| Change In Accounts Receivable | | -83.6 | -36.7 | 114.1 | 38.7 | -88.1 | -38.3 | 64.6 | 68.9 | -73.1 | -50.9 |
|---|
| Change In Accounts Payable | | 0.5 | 54.1 | -42.4 | -50.6 | -7.9 | 76.6 | 2.4 | -47.9 | 30.3 | 35.3 |
|---|
| Change In Inventories | | 23.6 | -44.8 | -31.5 | 14.1 | 18.9 | -24.9 | -48.8 | 28.7 | 9.7 | -1.8 |
|---|
| Other Non-cash Items | | 140.4 | 322.8 | 397.5 | 54.7 | 10.8 | 3.3 | 3.3 | 6.0 | -28.6 | 2.2 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -36.6 | -30.1 | -36.6 | -174.9 | -78.0 | -98.7 | -17.8 | -26.4 | -13.6 | -20.6 | -20.6 | -6.5 | -40.5 | -14.7 | -16.1 | -4.6 | -7.7 |
|---|
| Acquisitions | | 49.7 | -229.2 | 1.6 | -144.5 | -366.2 | 0.0 | -255.9 | 0.0 | 0.0 | -209.3 | -43.2 | -195.9 | 0.0 | 0.0 | -160.0 | -336.2 | -60.0 |
|---|
| Investments | | -9.6 | -4.5 | -9.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.0 | 4.6 | 0.0 |
|---|
| Sales of Investment | | 17.1 | 2.5 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.4 | 0.4 | 1.2 |
|---|
| Other Investing Activities | | -16.5 | 0.0 | 0.0 | 0.1 | 5.3 | 0.0 | 0.0 | 1.1 | 49.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | -17.3 | -4.6 | 0.0 |
|---|
| Cash from Investing | | 5.4 | 0.0 | 0.0 | -319.3 | -438.9 | -98.7 | -273.6 | -25.2 | 35.6 | -229.9 | -63.7 | -202.5 | -40.5 | -13.9 | -152.0 | -340.4 | -66.4 |
| Cash Flow From Investing Activities |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Capital Expenditure | | -6.2 | 13.4 | -13.4 | -7.9 | 14.0 | -4.9 | -9.1 | -7.0 | -9.1 | -8.7 |
|---|
| Acquisitions | | 0.2 | -3.9 | 3.9 | -229.4 | 0.0 | 0.0 | 0.0 | 0.0 | 49.5 | 0.0 |
|---|
| Investments | | -0.7 | 0.7 | -0.7 | -1.1 | 1.4 | -0.7 | -0.7 | -2.2 | -7.4 | 0.0 |
|---|
| Sales of Investment | | 0.6 | -0.6 | 0.6 | 0.6 | -1.2 | 0.6 | 0.6 | 0.6 | 16.5 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -906.9 | 0.0 | 0.0 | 120.7 | -529.6 | -930.3 | -754.4 | -637.4 | -718.2 | -604.1 | -611.9 | -528.4 | -209.3 | -326.8 | -1,322.8 | -26.0 | -78.0 |
|---|
| Debt Issued | | 641.0 | 251.8 | -265.9 | 240.8 | 1,004.6 | 932.1 | 813.8 | 668.3 | 522.5 | 465.8 | 802.6 | 769.0 | 144.9 | 234.7 | 1,367.4 | 196.5 | 212.0 |
|---|
| Issuance of Common Stock | | 56.4 | 0.0 | 0.0 | 0.0 | 188.2 | 0.0 | 10.2 | 217.5 | 65.8 | 75.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -55.2 | -103.2 | -55.2 | -18.4 | -188.2 | -203.3 | -10.2 | -217.5 | -65.8 | -75.0 | -100.0 | -273.6 | -1.3 | -1.8 | 0.0 | -1.8 | -0.4 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -463.1 | -405.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 587.9 | 0.0 | 0.0 | 4.5 | 816.0 | 938.8 | 769.3 | 458.4 | 919.1 | 808.4 | 803.9 | 768.1 | 154.1 | 245.9 | 1,365.5 | 197.8 | 0.3 |
|---|
| Cash from Financing | | -322.1 | 0.0 | 0.0 | 106.8 | 286.4 | -194.8 | 14.9 | -178.9 | -262.2 | -201.4 | 92.0 | -33.9 | -56.5 | -82.6 | 42.8 | 170.0 | -78.1 |
| Cash Flow From Financing Activities |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 932.7 | 20.7 | -44.8 | 907.4 | -700.8 | -36.3 | 75.4 | -63.7 | -111.0 | 7.5 |
|---|
| 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 | | -0.2 | -0.2 | -1.3 | 0.0 | 0.0 | -0.1 | -103.0 | -0.4 | -0.3 | -50.1 |
|---|
| 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 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -28.2 | 0.4 | -10.6 | -4.3 | -11.7 | 20.7 | 12.6 | -8.9 | -2.3 | -202.7 | 213.5 | -57.7 | 57.2 | -9.0 | -5.3 | -83.0 | 7.5 |
|---|
| Closing Cash Balance | | 18.5 | 18.9 | 18.5 | 29.1 | 33.4 | 45.1 | 24.5 | 11.9 | 20.7 | 23.1 | 225.8 | 12.3 | 70.0 | 12.8 | 21.8 | 27.2 | 110.2 |
| Cash position |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Net Change in Cash | | 4.8 | -0.3 | 3.8 | -21.9 | 20.7 | 4.0 | -2.4 | -6.7 | 1.0 | -14.7 |
|---|
| Closing Cash Balance | | 27.1 | 22.4 | 22.7 | 18.9 | 40.8 | 20.1 | 16.1 | 18.5 | 25.2 | 24.2 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 239.4 | 83.1 | 269.4 | 33.4 | 62.8 | 215.4 | 253.5 | 168.9 | 210.6 | 207.9 | 164.7 | 172.1 | 113.7 | 72.9 | 87.8 | 82.8 | 144.4 |
|---|
| Real Free Cash Flow | | 205.5 | 61.8 | 235.6 | 6.6 | 28.2 | 189.0 | 230.6 | 146.9 | 195.5 | 192.4 | 156.2 | 166.1 | 82.0 | 67.0 | 84.9 | 80.8 | 142.6 |
| Free Cash Flow |
|
3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 |
| Free Cash Flow | | 5.8 | 2.9 | 45.0 | 27.1 | 0.2 | 39.7 | 16.2 | 66.6 | 65.6 | 28.0 |
|---|
| Real Free Cash Flow | | 0.7 | -6.5 | 44.7 | 21.7 | -4.5 | 34.2 | 10.3 | 57.9 | 57.0 | 20.8 |