HIMX
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 | | 829.7 | 832.2 | 906.8 | 945.4 | 1,201.3 | 1,547.1 | 887.3 | 671.8 | 723.6 | 685.2 | 802.9 | 691.8 | 840.5 | 770.7 | 737.3 | 633.0 | 642.7 |
|---|
| Cost of Revenues | | 576.1 | 577.8 | 630.6 | 681.9 | 714.2 | 798.5 | 666.5 | 533.9 | 554.7 | 518.1 | 608.6 | 528.7 | 634.7 | 578.9 | 566.7 | 507.4 | 507.6 |
|---|
| Gross Profit | | 253.6 | 254.4 | 276.2 | 263.5 | 487.1 | 748.6 | 220.8 | 137.9 | 168.9 | 167.0 | 194.3 | 163.1 | 205.9 | 191.9 | 170.6 | 125.6 | 135.0 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 203.1 | 196.7 | 214.8 | 215.1 | 237.2 | 222.4 | 239.6 | 207.6 | 230.7 | 238.5 |
|---|
| Cost of Revenues | | 141.4 | 137.4 | 147.8 | 149.6 | 165.0 | 155.8 | 163.0 | 146.8 | 160.8 | 163.7 |
|---|
| Gross Profit | | 61.7 | 59.4 | 67.0 | 65.6 | 72.3 | 66.6 | 76.6 | 60.7 | 69.9 | 74.8 |
| 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 | 171.4 | 175.6 | 151.4 | 122.3 | 114.9 | 123.0 | 117.8 | 95.8 | 94.4 | 91.8 | 80.4 | 70.9 | 79.0 | 76.4 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 48.9 | 54.0 | 52.2 | 40.6 | 41.4 | 42.5 | 41.1 | 39.3 | 38.0 | 41.3 | 37.1 | 32.6 | 29.9 | 23.3 |
|---|
| Depreciation & Amortization | | 22.5 | 22.5 | 22.4 | 15.4 | 36.4 | 21.2 | 24.1 | 24.4 | 20.3 | 16.7 | 13.8 | 14.2 | 14.6 | 14.3 | 13.3 | 12.8 | 13.6 |
|---|
| Total Operating Expenses | | 209.5 | 210.2 | 208.0 | 220.3 | 229.5 | 203.6 | 162.9 | 156.2 | 165.5 | 158.9 | 135.1 | 132.5 | 133.2 | 117.5 | 103.5 | 109.0 | 99.7 |
|---|
| Operating Income | | 44.1 | 44.1 | 68.2 | 43.2 | 257.6 | 545.0 | 57.9 | -16.6 | 3.4 | 8.2 | 59.2 | 30.7 | 72.7 | 74.3 | 67.1 | 16.6 | 35.4 |
| 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 | 41.6 | 49.4 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.4 | 14.3 |
|---|
| Depreciation & Amortization | | 6.7 | 5.3 | 5.3 | 5.2 | 5.6 | 5.6 | 5.7 | 5.5 | 5.2 | 5.1 |
|---|
| Total Operating Expenses | | 54.9 | 60.0 | 48.9 | 45.7 | 49.2 | 60.8 | 47.3 | 50.7 | 53.0 | 63.7 |
|---|
| Operating Income | | 6.8 | -0.6 | 18.1 | 19.8 | 23.1 | 5.9 | 29.3 | 10.0 | 16.9 | 11.1 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 9.8 | 9.8 | 9.9 | 8.7 | 4.8 | 0.9 | 1.0 | 2.0 | 2.4 | 2.2 | 1.2 | 0.7 | 0.7 | 0.5 | 0.3 | 0.6 | 0.6 |
|---|
| Interest Expense | | 3.5 | 3.5 | 4.0 | 6.1 | 2.8 | 1.1 | 1.7 | 2.3 | 1.2 | 0.6 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.2 |
|---|
| Other Expense | | 10.7 | 10.7 | 9.1 | 1.2 | 19.0 | -0.4 | -1.1 | 0.9 | 2.4 | 20.5 | -0.4 | 2.0 | 12.6 | 0.9 | -0.1 | 0.1 | -0.3 |
|---|
| IBT | | 54.9 | 54.9 | 77.3 | 44.4 | 276.6 | 544.6 | 56.9 | -15.8 | 7.0 | 30.3 | 59.4 | 32.9 | 85.5 | 75.4 | 66.9 | 16.8 | 35.5 |
|---|
| Income Tax Expense | | 9.6 | 9.6 | -2.4 | -5.0 | 41.1 | 110.7 | 11.7 | 0.4 | 1.0 | 4.5 | 10.7 | 11.4 | 21.6 | 19.5 | 16.6 | 7.3 | 6.4 |
|---|
| Net Income | | 43.9 | 43.9 | 79.8 | 50.6 | 237.0 | 436.9 | 47.1 | -16.2 | 8.6 | 28.0 | 50.9 | 25.2 | 66.6 | 61.5 | 51.2 | 10.7 | 33.2 |
| 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 | | 2.3 | 2.5 | 2.7 | 2.3 | 2.0 | 2.3 | 3.0 | 2.5 | 2.0 | 1.8 |
|---|
| Interest Expense | | 0.8 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 1.2 | 1.5 |
|---|
| Other Expense | | 1.6 | 1.0 | 4.0 | 4.2 | 2.7 | 1.7 | 2.4 | 2.2 | -1.3 | 0.9 |
|---|
| IBT | | 8.4 | 0.3 | 22.1 | 24.0 | 25.8 | 7.6 | 31.7 | 12.3 | 15.6 | 12.0 |
|---|
| Income Tax Expense | | 1.7 | -1.0 | 5.1 | 3.8 | 0.8 | -5.2 | 2.0 | 0.0 | -8.0 | 1.2 |
|---|
| Net Income | | 6.3 | 1.1 | 16.5 | 20.0 | 24.6 | 13.0 | 29.6 | 12.5 | 23.6 | 11.2 |
| 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 | $0.29 | $1.36 | $2.50 | $0.28 | $-0.09 | $0.05 | $0.16 | $0.30 | $0.15 | $0.39 | $0.36 | $0.30 | $0.06 | $0.19 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.29 | $1.36 | $2.50 | $0.28 | $-0.09 | $0.05 | $0.16 | $0.30 | $0.15 | $0.39 | $0.36 | $0.30 | $0.06 | $0.19 |
|---|
| Shares Outstanding | | 174.5 | 174.5 | 174.8 | 174.5 | 174.7 | 174.6 | 172.9 | 172.6 | 172.5 | 172.4 | 172.3 | 171.8 | 171.1 | 170.2 | 170.5 | 176.9 | 177.5 |
|---|
| Diluted Shares Outstanding | | 174.5 | 174.6 | 175.0 | 174.8 | 174.8 | 174.9 | 173.4 | 172.6 | 172.5 | 172.5 | 172.4 | 172.1 | 172.0 | 171.8 | 170.8 | 176.9 | 177.8 |
| 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 | $0.14 | $0.06 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.14 | $0.06 |
|---|
| Shares Outstanding | | 174.5 | 174.4 | 174.4 | 175.3 | 175.0 | 176.0 | 174.7 | 174.7 | 174.7 | 174.4 |
|---|
| Diluted Shares Outstanding | | 174.5 | 174.5 | 174.5 | 175.1 | 175.1 | 175.0 | 175.1 | 175.0 | 175.0 | 174.8 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 689.6 | 218.1 | 191.7 | 221.6 | 336.0 | 184.9 | 101.1 | 106.4 | 138.0 | 184.5 | 129.8 | 185.5 | 127.3 | 138.7 | 106.2 | 96.8 |
|---|
| Short Term Investments | | 17.1 | 6.4 | 14.6 | 8.3 | 28.4 | 16.5 | 11.0 | 11.2 | 10.9 | 10.2 | 18.5 | 2.4 | 0.8 | 0.2 | 0.2 | 8.6 |
|---|
| Total Cash & ST Investments | | 706.7 | 224.6 | 206.4 | 229.9 | 364.4 | 201.4 | 112.1 | 117.7 | 148.9 | 194.6 | 148.3 | 187.8 | 128.1 | 138.9 | 106.3 | 105.5 |
|---|
| Accounts Receivable | | 243.4 | 237.6 | 237.3 | 262.4 | 411.5 | 244.9 | 166.2 | 192.1 | 190.8 | 198.1 | 177.2 | 219.4 | 200.7 | 209.0 | 181.1 | 176.2 |
|---|
| Inventory | | 203.7 | 158.7 | 217.3 | 370.9 | 198.6 | 108.7 | 143.8 | 162.6 | 135.2 | 149.7 | 171.4 | 166.1 | 177.4 | 116.7 | 113.0 | 118.0 |
|---|
| Other Current Assets | | 54.5 | 547.2 | 539.6 | 104.3 | 64.3 | 35.4 | 18.6 | 17.7 | 186.5 | 160.5 | 200.9 | 156.3 | 133.4 | 102.5 | 115.3 | 86.3 |
|---|
| Total Current Assets | | 1,208.2 | 1,168.0 | 1,200.6 | 1,336.8 | 1,192.8 | 694.4 | 604.7 | 654.4 | 661.4 | 703.0 | 697.8 | 729.6 | 639.7 | 565.9 | 515.7 | 478.3 |
| 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 | | 825.3 | 304.7 | 275.4 | 218.1 | 194.1 | 236.7 | 714.8 | 644.7 | 147.3 | 211.4 |
|---|
| Short Term Investments | | 21.1 | 28.1 | 5.5 | 6.4 | 12.3 | 17.1 | 15.7 | 14.6 | 8.1 | 8.1 |
|---|
| Total Cash & ST Investments | | 846.4 | 332.8 | 281.0 | 224.6 | 206.5 | 253.8 | 730.5 | 659.3 | 155.4 | 219.5 |
|---|
| Accounts Receivable | | 201.1 | 219.8 | 218.3 | 237.6 | 225.6 | 243.4 | 213.5 | 235.8 | 249.7 | 240.2 |
|---|
| Inventory | | 137.4 | 134.6 | 129.9 | 158.7 | 192.5 | 203.7 | 201.9 | 217.3 | 259.6 | 297.3 |
|---|
| Other Current Assets | | 53.0 | 543.9 | 541.5 | 547.2 | 546.3 | 507.5 | 60.1 | 88.1 | 555.7 | 478.6 |
|---|
| Total Current Assets | | 1,237.9 | 1,231.0 | 1,170.6 | 1,168.0 | 1,170.8 | 1,208.4 | 1,205.9 | 1,200.5 | 1,220.4 | 1,235.6 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 125.9 | 121.3 | 130.1 | 126.1 | 133.2 | 132.1 | 138.9 | 111.1 | 86.7 | 48.2 | 54.5 | 57.3 | 60.6 | 52.6 | 57.2 | 47.6 |
|---|
| Goodwill | | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 30.8 | 26.8 | 26.8 |
|---|
| Intangible Assets | | 0.8 | 0.6 | 0.8 | 1.1 | 6.6 | 7.9 | 8.8 | 10.8 | 2.2 | 3.2 | 4.2 | 4.3 | 5.2 | 8.0 | 4.5 | 6.7 |
|---|
| Long-Term Investments | | 56.7 | 60.4 | 26.8 | 22.2 | 17.4 | 18.7 | 18.0 | 14.6 | 13.9 | 14.6 | 14.9 | 11.3 | 22.1 | 13.0 | 24.9 | 26.5 |
|---|
| Other Long-Term Assets | | 241.4 | 239.9 | 242.8 | 175.6 | 217.8 | 12.9 | 5.6 | 3.8 | 2.1 | 1.5 | 2.0 | 1.9 | 1.5 | 2.4 | 2.2 | 1.4 |
|---|
| Total Long-Term Assets | | 466.4 | 471.5 | 442.8 | 365.0 | 410.4 | 215.4 | 213.8 | 182.3 | 140.6 | 96.7 | 104.5 | 103.4 | 119.7 | 111.1 | 129.3 | 139.2 |
|---|
| Total Assets | | 1,674.6 | 1,639.5 | 1,643.4 | 1,701.8 | 1,603.2 | 909.8 | 818.5 | 836.7 | 802.1 | 799.6 | 802.3 | 833.0 | 759.3 | 677.0 | 645.0 | 617.5 |
| 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 | | 120.3 | 121.2 | 120.5 | 121.3 | 122.3 | 125.9 | 129.0 | 130.1 | 119.2 | 121.7 |
|---|
| Goodwill | | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 |
|---|
| Intangible Assets | | 0.8 | 0.6 | 0.6 | 0.6 | 0.7 | 0.8 | 0.9 | 0.8 | 0.9 | 0.9 |
|---|
| Long-Term Investments | | 81.6 | 70.2 | 61.6 | 60.4 | 51.8 | 56.7 | 26.7 | 26.8 | 24.7 | 25.5 |
|---|
| Other Long-Term Assets | | 203.1 | 233.3 | 233.2 | 239.9 | 240.4 | 241.5 | 242.6 | 242.7 | 213.1 | 214.6 |
|---|
| Total Long-Term Assets | | 456.7 | 477.1 | 464.9 | 471.5 | 457.2 | 466.5 | 437.8 | 442.8 | 397.4 | 402.5 |
|---|
| Total Assets | | 1,694.6 | 1,708.1 | 1,635.5 | 1,639.5 | 1,628.0 | 1,674.9 | 1,643.7 | 1,643.2 | 1,617.7 | 1,638.2 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 148.6 | 113.2 | 107.3 | 122.0 | 248.4 | 173.5 | 114.3 | 150.5 | 139.9 | 142.8 | 124.4 | 179.3 | 151.3 | 135.5 | 134.4 | 115.9 |
|---|
| Short-Term Debt | | 458.9 | 513.4 | 463.6 | 375.3 | 157.4 | 110.0 | 221.3 | 184.0 | 147.0 | 138.0 | 180.0 | 130.0 | 105.5 | 73.0 | 84.2 | 57.0 |
|---|
| Other Current Liabilities | | 121.6 | 59.9 | 122.0 | 147.5 | 157.7 | 62.1 | 40.1 | 50.6 | 49.7 | 42.7 | 44.7 | 27.0 | 30.1 | 23.8 | 23.2 | 23.7 |
|---|
| Current Liabilities | | 763.4 | 706.6 | 708.8 | 694.0 | 601.2 | 352.2 | 380.9 | 391.2 | 337.2 | 324.7 | 352.7 | 355.4 | 303.8 | 242.0 | 245.4 | 203.1 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 128.4 | 143.0 | 105.6 | 113.2 | 121.4 | 148.6 | 117.2 | 107.3 | 109.6 | 127.7 |
|---|
| Short-Term Debt | | 575.2 | 510.7 | 510.3 | 513.4 | 509.7 | 459.0 | 459.1 | 463.6 | 459.3 | 375.6 |
|---|
| Other Current Liabilities | | 70.0 | 122.7 | 50.4 | 59.9 | 54.7 | 112.9 | 116.7 | 122.5 | 108.1 | 198.6 |
|---|
| Current Liabilities | | 775.8 | 798.4 | 684.3 | 706.6 | 713.8 | 763.5 | 718.8 | 708.7 | 695.9 | 720.7 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 31.5 | 32.0 | 41.2 | 40.5 | 46.5 | 52.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 0.0 | 3.7 | 4.6 | 4.2 | 4.6 | 3.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.5 | 0.6 | 0.0 | 0.7 | 1.0 | 1.1 | 1.4 | 1.8 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 0.8 | 1.2 |
|---|
| Total Liabilities | | 810.4 | 743.2 | 779.7 | 807.9 | 731.2 | 424.6 | 387.2 | 394.4 | 347.1 | 331.5 | 361.0 | 364.7 | 310.8 | 248.8 | 249.9 | 210.5 |
| 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 | | 24.0 | 25.5 | 27.0 | 28.5 | 30.0 | 31.5 | 33.0 | 41.2 | 36.0 | 37.5 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 3.7 | 0.0 | 0.0 | 0.0 | 6.7 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.7 | 0.7 |
|---|
| Total Liabilities | | 812.0 | 836.8 | 719.4 | 743.2 | 755.6 | 810.5 | 767.1 | 779.6 | 780.1 | 811.9 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 107.0 | 107.0 | 107.0 | 107.0 | 107.0 | 107.0 | 107.0 | 107.0 | 107.0 | 107.0 | 107.0 | 107.0 | 107.0 | 107.0 | 104.8 | 106.2 |
|---|
| Retained Earnings | | 631.5 | 664.6 | 640.4 | 679.1 | 660.3 | 272.9 | 230.5 | 244.2 | 252.5 | 265.9 | 237.4 | 268.3 | 247.7 | 228.2 | 187.7 | 198.2 |
|---|
| Comprehensive Income | | 8.7 | 8.6 | -0.2 | -0.2 | -0.7 | -0.5 | -1.0 | -0.5 | -1.4 | -2.5 | -1.9 | -0.3 | -0.4 | -0.1 | 0.2 | 1.2 |
|---|
| Total Common Equity | | 857.3 | 890.1 | 856.8 | 892.6 | 869.7 | 480.2 | 433.0 | 446.5 | 456.6 | 467.7 | 438.7 | 472.6 | 449.8 | 427.4 | 393.4 | 405.9 |
| 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 | | 107.0 | 107.0 | 107.0 | 107.0 | 107.0 | 107.0 | 107.0 | 107.0 | 107.0 | 107.0 |
|---|
| Retained Earnings | | 637.6 | 636.5 | 684.6 | 664.6 | 644.6 | 631.6 | 653.1 | 640.4 | 622.1 | 610.8 |
|---|
| Comprehensive Income | | 23.8 | 14.7 | 7.9 | 8.6 | 3.5 | 8.7 | -0.1 | -0.2 | -0.7 | -0.6 |
|---|
| Total Common Equity | | 875.4 | 864.6 | 909.6 | 890.1 | 865.7 | 857.5 | 869.8 | 856.7 | 837.3 | 825.4 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 490.4 | 545.4 | 498.1 | 415.8 | 203.9 | 162.5 | 221.3 | 184.0 | 147.0 | 138.0 | 180.0 | 130.0 | 105.5 | 73.0 | 84.2 | 57.0 |
|---|
| Book Value | | 864.2 | 896.3 | 863.7 | 893.8 | 872.0 | 485.2 | 431.2 | 442.3 | 454.9 | 468.2 | 441.3 | 468.3 | 448.6 | 428.3 | 395.1 | 407.0 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 7.1 | 6.7 | 6.5 | 6.3 | 6.7 | 6.9 | 6.7 | 6.9 | 0.4 | 0.8 |
|---|
| Book Value | | 875.4 | 864.6 | 909.6 | 890.1 | 865.7 | 857.5 | 869.8 | 856.7 | 837.3 | 825.4 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 76.6 | 43.9 | 79.8 | 49.4 | 235.5 | 433.9 | 45.2 | -16.2 | 6.0 | 25.8 | 48.7 | 21.5 | 63.9 | 55.9 | 50.4 | 9.5 | 29.1 |
|---|
| Depreciation & Amortization | | 21.4 | 22.5 | 22.4 | 20.3 | 21.3 | 21.3 | 23.6 | 24.4 | 20.3 | 16.7 | 13.8 | 14.2 | 14.6 | 14.3 | 13.3 | 12.8 | 13.6 |
|---|
| Stock-Based Compensation | | 1.9 | 0.7 | 1.2 | 2.7 | 3.1 | 0.7 | 0.8 | 0.5 | 0.4 | 1.1 | 1.2 | 1.8 | 1.9 | 1.8 | 1.9 | 4.2 | 6.3 |
|---|
| Change Working Capital | | 63.5 | 25.8 | 11.5 | 116.0 | -154.4 | -168.5 | 12.5 | -19.3 | -35.1 | -3.0 | -2.3 | -27.2 | 12.1 | -38.1 | -35.2 | 0.8 | -8.3 |
|---|
| Change In Accounts Receivable | | -23.1 | 29.4 | -40.7 | 20.8 | 146.9 | -166.4 | -78.3 | 24.0 | -0.8 | -2.0 | -14.6 | 41.7 | -19.2 | 8.2 | -27.9 | -4.9 | 26.5 |
|---|
| Change In Accounts Payable | | 29.5 | 0.0 | 14.6 | 7.7 | -124.9 | 75.0 | 57.3 | -36.2 | 10.6 | -2.9 | 18.4 | -54.9 | 28.0 | 15.7 | 1.2 | 18.4 | 27.8 |
|---|
| Change In Inventories | | 75.9 | -10.5 | 45.0 | 132.1 | -194.5 | -99.3 | 24.8 | -6.7 | -45.1 | 2.3 | -1.7 | -15.1 | 3.1 | -71.5 | -16.1 | -4.1 | -60.8 |
|---|
| Other Non-cash Items | | 2.4 | 47.0 | 3.5 | -30.2 | -63.7 | -9.8 | 8.9 | 17.8 | 11.3 | -9.6 | 25.3 | 8.2 | -2.6 | 11.0 | 12.0 | 9.7 | 10.3 |
|---|
| Cash from Operations | | 168.7 | 0.0 | 0.0 | 153.2 | 82.9 | 388.3 | 102.6 | 7.7 | 4.0 | 29.4 | 84.7 | 22.5 | 93.7 | 52.4 | 52.2 | 43.4 | 57.6 |
| 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 | | 6.3 | 1.3 | 17.0 | 20.0 | 25.0 | 12.8 | 29.7 | 12.3 | 23.9 | 10.8 |
|---|
| Depreciation & Amortization | | 6.7 | 5.4 | 5.3 | 5.2 | 5.6 | 5.6 | 5.7 | 5.5 | 5.2 | 5.1 |
|---|
| Stock-Based Compensation | | 0.0 | 0.3 | 0.1 | 0.1 | 0.1 | 0.4 | 0.4 | 0.4 | 0.3 | 0.8 |
|---|
| Change Working Capital | | -2.7 | -0.2 | 29.2 | 26.3 | -0.2 | -16.3 | -8.1 | 36.1 | 41.7 | -6.1 |
|---|
| Change In Accounts Receivable | | -0.1 | 17.8 | -1.5 | 13.1 | -27.3 | 8.6 | -37.6 | 15.6 | 8.2 | -9.5 |
|---|
| Change In Accounts Payable | | 10.3 | -14.6 | 37.4 | -7.2 | -7.7 | -26.1 | 35.2 | 13.2 | -0.6 | -18.1 |
|---|
| Change In Inventories | | -18.7 | -5.5 | -10.7 | 24.4 | 29.7 | 9.0 | -4.7 | 11.1 | 37.1 | 32.4 |
|---|
| Other Non-cash Items | | 6.3 | 0.8 | 3.8 | 0.6 | 4.2 | -0.5 | -2.7 | 2.5 | 6.2 | 4.3 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 69.3 | 16.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -25.2 | -20.5 | -13.1 | -23.5 | -12.1 | -8.0 | -5.9 | -46.1 | -50.6 | -39.8 | -7.9 | -10.0 | -10.9 | -18.4 | -6.6 | -18.9 | -7.2 |
|---|
| Acquisitions | | -0.3 | -0.7 | -6.7 | 0.4 | 11.5 | -0.6 | 0.5 | -1.2 | -6.1 | -9.2 | 0.0 | -3.5 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 |
|---|
| Investments | | -97.8 | -72.8 | -104.4 | -90.9 | -117.1 | -48.8 | -23.6 | -57.3 | -31.0 | -47.2 | -31.8 | -63.4 | -23.8 | -31.6 | -19.6 | -17.5 | -44.1 |
|---|
| Sales of Investment | | 67.1 | 45.1 | 90.2 | 78.9 | 136.2 | 37.3 | 18.8 | 54.9 | 52.4 | 57.3 | 39.6 | 48.4 | 42.9 | 21.8 | 24.3 | 26.2 | 33.7 |
|---|
| Other Investing Activities | | 30.0 | 0.0 | 0.0 | -53.8 | -3.4 | -212.6 | -12.3 | 2.0 | -3.0 | 3.9 | -6.9 | 0.1 | 2.5 | -2.3 | 0.7 | -0.1 | -57.6 |
|---|
| Cash from Investing | | -26.2 | 0.0 | 0.0 | -88.9 | 15.0 | -232.7 | -22.4 | -47.8 | -38.3 | -35.1 | -7.1 | -28.3 | 10.6 | -30.5 | -0.7 | -10.2 | -75.1 |
| 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 | | -4.0 | -6.3 | -4.6 | -5.3 | -3.2 | -2.6 | -4.6 | -2.7 | -15.2 | -2.7 |
|---|
| Acquisitions | | -0.7 | 0.0 | -2.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.8 | 2.8 |
|---|
| Investments | | -9.2 | -4.2 | -48.1 | -8.7 | -9.1 | -29.4 | -55.9 | -9.9 | -10.3 | -21.9 |
|---|
| Sales of Investment | | 2.3 | 7.2 | 28.5 | 7.0 | 14.3 | 33.7 | 33.5 | 8.7 | 3.3 | 21.9 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | 6.2 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -23.4 | 6.2 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -454.2 | 0.0 | 0.0 | 72.9 | -1,045.1 | -589.9 | -607.5 | -367.0 | -94.0 | -142.2 | -272.0 | -362.3 | -393.0 | -319.8 | -315.2 | -250.0 | -160.0 |
|---|
| Debt Issued | | 531.5 | 545.4 | 47.2 | 155.2 | 1,257.0 | 631.3 | 548.6 | 404.3 | 131.0 | 151.2 | 230.0 | 412.3 | 417.5 | 352.3 | 304.0 | 277.2 | 217.0 |
|---|
| Issuance of Common Stock | | 1.0 | 0.0 | 0.0 | 0.9 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 304.0 | 0.1 | 0.4 |
|---|
| Repurchase of Common Stock | | -1.3 | -4.5 | -3.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -8.9 | -4.6 | -10.8 |
|---|
| Dividends Paid | | -84.0 | 0.0 | 0.0 | -83.9 | -217.9 | -47.4 | 0.0 | 0.0 | -17.2 | -41.3 | -22.3 | -51.4 | -46.0 | -42.4 | -10.7 | -21.2 | -43.1 |
|---|
| Other Financing Activities | | 340.1 | 0.0 | 0.0 | -82.6 | 1,051.4 | 632.8 | 610.7 | 402.2 | 114.0 | 142.2 | 271.6 | 364.1 | 392.8 | 328.8 | 11.8 | 251.8 | 216.8 |
|---|
| Cash from Financing | | -201.3 | 0.0 | 0.0 | -93.6 | -211.1 | -4.5 | 3.3 | 35.3 | 2.8 | -41.2 | -22.7 | -49.6 | -46.2 | -33.4 | -18.9 | -24.0 | 3.3 |
| 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 | -3.0 | -2.7 |
|---|
| Debt Issued | | 599.2 | 63.0 | -1.1 | -4.6 | 2.2 | 49.2 | -1.6 | -12.8 | 12.6 | 84.9 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | -3.9 | 0.0 | -3.0 | 0.0 | 0.0 | 0.0 | -1.3 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | -83.6 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.2 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -86.0 | -86.4 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 25.1 | 39.4 | 26.4 | -29.8 | -114.4 | 151.1 | 83.9 | -5.4 | -31.6 | -46.4 | 54.6 | -55.6 | 58.1 | -11.4 | 32.6 | 9.3 | -14.1 |
|---|
| Closing Cash Balance | | 689.6 | 257.5 | 218.1 | 191.7 | 221.6 | 336.0 | 184.9 | 101.1 | 106.4 | 138.0 | 184.5 | 129.8 | 185.5 | 127.3 | 138.7 | 106.2 | 96.8 |
| 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 | | 0.5 | -47.6 | 29.2 | 57.4 | 24.0 | -42.5 | -25.0 | 70.0 | 44.4 | -64.2 |
|---|
| Closing Cash Balance | | 257.5 | 257.1 | 304.7 | 779.2 | 218.1 | 194.1 | 236.7 | 261.7 | 644.7 | 147.3 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 143.4 | 119.9 | 102.8 | 129.3 | 70.8 | 380.2 | 96.7 | -38.4 | -46.6 | -10.4 | 76.8 | 12.5 | 82.8 | 34.0 | 45.6 | 24.6 | 50.5 |
|---|
| Real Free Cash Flow | | 141.6 | 119.2 | 101.5 | 126.7 | 67.7 | 379.5 | 96.0 | -38.9 | -47.0 | -11.5 | 75.6 | 10.7 | 80.9 | 32.1 | 43.7 | 20.4 | 44.1 |
| 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 | | 12.7 | 0.1 | 55.9 | 50.8 | 32.2 | -5.7 | 22.3 | 53.9 | 54.1 | 13.4 |
|---|
| Real Free Cash Flow | | 12.7 | -0.3 | 55.7 | 50.7 | 32.1 | -6.1 | 22.0 | 53.6 | 53.8 | 12.6 |