IFCN.SW
Výsledovka
Rozvaha
Peněžní toky
V miliónech (CHF)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 1,184.9 | 705.8 | 671.0 | 673.7 | 581.3 | 515.8 | 397.8 | 381.7 | 410.4 | 373.6 | 309.7 | 278.7 | 305.5 | 293.0 | 297.2 | 312.1 | 265.4 |
|---|
| Cost of Revenues | | 640.0 | 388.9 | 354.7 | 364.1 | 314.6 | 268.8 | 209.8 | 193.5 | 205.6 | 185.1 | 153.5 | 142.8 | 149.9 | 145.6 | 150.2 | 162.9 | 140.3 |
|---|
| Gross Profit | | 544.9 | 316.9 | 316.3 | 309.6 | 266.7 | 247.0 | 188.0 | 188.2 | 204.9 | 188.5 | 156.2 | 135.8 | 155.5 | 147.3 | 147.0 | 149.2 | 125.1 |
| Revenue |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Revenues | | 351.1 | 162.9 | 349.8 | 321.2 | 160.6 | 172.3 | 172.3 | 164.6 | 164.6 |
|---|
| Cost of Revenues | | 197.6 | 87.7 | 185.9 | 168.8 | 84.4 | 92.2 | 92.2 | 89.9 | 89.9 |
|---|
| Gross Profit | | 153.4 | 75.2 | 163.9 | 152.4 | 76.2 | 80.1 | 80.1 | 74.7 | 74.7 |
| 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 | 48.5 | 45.5 | 47.0 | 39.0 | 34.4 | 31.7 | 28.2 | 26.8 | 24.6 | 27.3 | 27.8 | 26.7 | 25.1 | 23.2 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 125.9 | 109.6 | 99.5 | 87.1 | 89.1 | 91.7 | 86.8 | 78.4 | 71.5 | 76.9 | 73.4 | 70.2 | 68.3 | 62.7 |
|---|
| Depreciation & Amortization | | 35.3 | 21.7 | 19.3 | 15.4 | 14.5 | 12.4 | 12.6 | 10.7 | 10.2 | 9.5 | 8.1 | 7.5 | 6.9 | 7.1 | 6.8 | 4.4 | 6.7 |
|---|
| Total Operating Expenses | | 324.7 | 199.2 | 180.3 | 174.4 | 155.1 | 146.6 | 126.1 | 123.4 | 123.4 | 114.9 | 105.1 | 96.1 | 104.1 | 101.1 | 96.9 | 93.3 | 85.9 |
|---|
| Operating Income | | 220.2 | 117.6 | 136.0 | 135.2 | 111.6 | 100.4 | 61.9 | 64.8 | 81.5 | 73.6 | 51.0 | 39.8 | 51.4 | 46.2 | 50.1 | 55.9 | 39.2 |
| Operating Income |
|
TTM |
4-2025 | 2-2025 | 4-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 12.6 | 12.1 | 12.1 | 12.4 | 12.4 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 31.1 | 32.3 | 32.3 | 30.7 | 30.7 |
|---|
| Depreciation & Amortization | | 11.1 | 4.8 | 10.0 | 9.3 | 4.7 | 3.6 | 3.6 | 4.1 | 4.1 |
|---|
| Total Operating Expenses | | 97.9 | 46.6 | 92.9 | 87.4 | 43.7 | 47.0 | 47.0 | 43.1 | 43.1 |
|---|
| Operating Income | | 55.6 | 28.6 | 71.0 | 65.0 | 32.5 | 36.0 | 36.0 | 31.6 | 31.6 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 2.6 | 2.4 | 2.6 | 0.0 | 0.0 | 0.3 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 |
|---|
| Interest Expense | | 4.7 | 1.0 | 2.0 | 0.0 | -0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | -2.5 | -5.6 | 0.3 | -6.5 | -4.7 | -0.8 | -2.0 | -2.3 | -1.4 | -1.2 | -0.8 | -2.6 | -0.1 | -0.5 | 3.1 | 1.1 | -2.6 |
|---|
| IBT | | 217.7 | 112.0 | 136.3 | 128.7 | 106.9 | 99.6 | 59.9 | 62.5 | 80.1 | 72.3 | 50.2 | 37.1 | 51.3 | 45.7 | 53.2 | 57.0 | 36.7 |
|---|
| Income Tax Expense | | 40.4 | 22.1 | 23.6 | 23.0 | 18.4 | 19.3 | 10.6 | 9.7 | 16.0 | 12.8 | 9.9 | 7.1 | 12.7 | 10.4 | 13.3 | 13.3 | 9.6 |
|---|
| Net Income | | 177.3 | 89.9 | 112.8 | 105.7 | 88.5 | 80.3 | 49.3 | 52.8 | 64.2 | 59.5 | 40.3 | 30.1 | 38.6 | 35.3 | 39.9 | 43.7 | 27.1 |
| Net Income |
|
TTM |
4-2025 | 2-2025 | 4-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Interest Income | | 0.0 | 0.0 | 2.1 | 0.5 | 0.2 | 1.3 | 1.3 | 1.7 | 1.7 |
|---|
| Interest Expense | | 0.3 | 2.5 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | -0.3 | -2.5 | -0.2 | 0.5 | 0.2 | -1.5 | -1.5 | -1.7 | -1.7 |
|---|
| IBT | | 55.3 | 26.1 | 70.9 | 65.5 | 32.7 | 34.4 | 34.4 | 29.9 | 29.9 |
|---|
| Income Tax Expense | | 12.4 | 4.4 | 10.2 | 13.4 | 6.7 | 5.1 | 5.1 | 6.5 | 6.5 |
|---|
| Net Income | | 42.9 | 21.6 | 60.6 | 52.1 | 26.1 | 29.4 | 29.4 | 23.5 | 23.5 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | CHF0.00 | CHF0.00 | CHF0.00 | CHF43.24 | CHF36.22 | CHF32.87 | CHF20.21 | CHF21.73 | CHF26.54 | CHF24.79 | CHF17.05 | CHF12.81 | CHF16.12 | CHF15.45 | CHF18.01 | CHF18.43 | CHF12.56 |
|---|
| EPS Diluted | | CHF0.00 | CHF0.00 | CHF0.00 | CHF43.24 | CHF36.22 | CHF32.87 | CHF20.18 | CHF21.66 | CHF26.40 | CHF24.57 | CHF16.94 | CHF12.72 | CHF15.94 | CHF15.23 | CHF17.86 | CHF18.29 | CHF12.47 |
|---|
| Shares Outstanding | | 24.4 | 24.4 | 24.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.3 | 2.3 | 2.3 | 2.2 | 2.2 | 2.2 |
|---|
| Diluted Shares Outstanding | | 24.4 | 24.4 | 24.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.3 | 2.3 | 2.2 | 2.2 | 2.2 |
| Per Share Data |
|
TTM |
4-2025 | 2-2025 | 4-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $10.66 | $24.06 | $12.03 | $19.18 | $9.59 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $10.66 | $24.06 | $12.03 | $19.18 | $9.59 |
|---|
| Shares Outstanding | | 24.4 | 24.4 | 24.4 | 24.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 |
|---|
| Diluted Shares Outstanding | | 24.4 | 24.4 | 24.4 | 24.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 98.5 | 119.2 | 101.6 | 45.9 | 65.6 | 60.1 | 56.2 | 61.1 | 83.0 | 59.3 | 57.1 | 71.0 | 75.0 | 92.2 | 88.7 | 68.1 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.3 | 1.2 | 2.0 | 4.6 | 3.8 | 10.0 | 0.0 | 0.0 | 2.4 | 2.2 |
|---|
| Total Cash & ST Investments | | 98.5 | 119.2 | 101.6 | 45.9 | 65.6 | 60.1 | 57.4 | 62.3 | 85.0 | 63.9 | 60.9 | 81.0 | 75.0 | 92.2 | 91.1 | 70.3 |
|---|
| Accounts Receivable | | 89.0 | 93.0 | 97.5 | 102.9 | 91.0 | 66.3 | 55.0 | 52.9 | 52.2 | 44.4 | 34.8 | 42.1 | 43.5 | 37.6 | 42.1 | 44.0 |
|---|
| Inventory | | 151.4 | 142.8 | 153.8 | 134.0 | 87.7 | 75.4 | 66.5 | 65.0 | 48.0 | 36.9 | 37.0 | 36.5 | 34.5 | 31.1 | 31.9 | 28.5 |
|---|
| Other Current Assets | | 15.5 | 14.3 | 14.9 | 10.5 | 8.9 | 8.1 | 9.1 | 5.6 | 5.8 | 3.9 | 5.2 | 4.8 | 5.3 | 3.7 | 5.2 | 4.1 |
|---|
| Total Current Assets | | 354.4 | 369.3 | 367.8 | 293.3 | 253.2 | 209.9 | 188.0 | 188.9 | 194.1 | 149.1 | 137.9 | 164.5 | 158.4 | 164.7 | 170.3 | 147.0 |
| Current Assets |
|
2-2025 | 4-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 2-2022 |
| Cash And Equivalents | | 141.7 | 119.2 | 98.5 | 98.5 | 101.6 | 101.6 | 73.4 | 73.4 | 45.9 | 63.1 |
|---|
| 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 | | 141.7 | 119.2 | 98.5 | 98.5 | 101.6 | 101.6 | 73.4 | 73.4 | 45.9 | 63.1 |
|---|
| Accounts Receivable | | 91.2 | 93.0 | 89.0 | 89.0 | 97.5 | 97.5 | 95.0 | 95.0 | 89.3 | 74.4 |
|---|
| Inventory | | 157.5 | 142.8 | 151.4 | 151.4 | 152.3 | 153.8 | 153.0 | 153.0 | 134.0 | 109.2 |
|---|
| Other Current Assets | | 25.3 | 14.3 | 15.5 | 15.5 | 14.9 | 14.9 | 14.8 | 14.8 | 10.5 | 10.7 |
|---|
| Total Current Assets | | 415.7 | 369.3 | 354.4 | 354.4 | 367.8 | 367.8 | 336.2 | 336.2 | 293.3 | 269.7 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 129.6 | 130.9 | 109.1 | 112.3 | 93.4 | 78.2 | 70.7 | 64.7 | 57.0 | 48.0 | 50.7 | 36.1 | 37.3 | 29.9 | 28.8 | 26.8 |
|---|
| Goodwill | | 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 | 26.2 | 19.4 |
|---|
| Intangible Assets | | 6.4 | 5.6 | 6.1 | 6.1 | 5.5 | 5.7 | 5.8 | 6.4 | 5.3 | 6.3 | 4.4 | 4.6 | 5.3 | 4.6 | 5.0 | 4.2 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.2 | 2.2 | 0.9 | -3.0 | -2.3 | -8.5 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 19.6 | 1.9 | 36.5 | 2.6 | 4.0 | 3.7 | 1.3 | 1.2 | 2.0 | 4.6 | 3.8 | 10.0 | 1.8 | 1.8 | 1.6 | 1.7 |
|---|
| Total Long-Term Assets | | 155.6 | 158.7 | 151.7 | 136.1 | 112.0 | 95.3 | 87.0 | 82.3 | 74.5 | 64.3 | 66.5 | 52.0 | 55.3 | 50.9 | 76.5 | 69.4 |
|---|
| Total Assets | | 510.0 | 528.0 | 519.5 | 429.4 | 365.2 | 305.2 | 275.0 | 271.2 | 268.6 | 213.4 | 204.5 | 216.5 | 213.6 | 215.6 | 246.8 | 216.3 |
| Long-Term Assets |
|
2-2025 | 4-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 2-2022 |
| Net Property, Plant & Equipment | | 144.3 | 130.9 | 129.6 | 129.6 | 126.4 | 109.1 | 115.6 | 115.6 | 112.3 | 100.5 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 5.0 | 5.6 | 6.4 | 6.4 | 6.1 | 6.1 | 5.6 | 5.6 | 6.1 | 0.0 |
|---|
| 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 | | 23.7 | 1.9 | 19.6 | 19.6 | 1.8 | 36.5 | 2.0 | 17.2 | 2.6 | 2.7 |
|---|
| Total Long-Term Assets | | 173.0 | 158.7 | 155.6 | 155.6 | 151.7 | 151.7 | 138.4 | 138.4 | 136.1 | 118.4 |
|---|
| Total Assets | | 588.8 | 528.0 | 510.0 | 510.0 | 519.5 | 519.5 | 474.6 | 474.6 | 429.4 | 388.1 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 21.4 | 17.4 | 26.1 | 23.4 | 19.4 | 10.2 | 8.8 | 8.6 | 10.4 | 8.0 | 4.8 | 7.2 | 8.2 | 6.0 | 6.6 | 7.8 |
|---|
| Short-Term Debt | | 84.4 | 44.3 | 57.2 | 43.4 | 9.6 | 19.2 | 7.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.3 | 17.5 | 3.5 |
|---|
| Other Current Liabilities | | 66.8 | 59.8 | 66.1 | 75.3 | 16.9 | 8.1 | 4.9 | 42.5 | 44.7 | 31.5 | 24.5 | 27.7 | 22.2 | 0.5 | 25.4 | 29.4 |
|---|
| Current Liabilities | | 172.7 | 134.0 | 168.1 | 142.1 | 100.8 | 69.2 | 51.4 | 51.0 | 55.1 | 39.6 | 29.2 | 34.9 | 30.4 | 40.0 | 58.5 | 45.5 |
| Current Liabilities |
|
2-2025 | 4-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 2-2022 |
| Accounts Payable | | 19.9 | 17.4 | 21.4 | 21.4 | 26.1 | 26.1 | 26.4 | 26.4 | 23.4 | 23.2 |
|---|
| Short-Term Debt | | 103.2 | 44.3 | 84.4 | 84.4 | 57.2 | 57.2 | 88.4 | 88.4 | 43.4 | 0.0 |
|---|
| Other Current Liabilities | | 69.5 | 59.8 | 55.5 | 66.8 | 66.1 | 84.9 | 56.1 | 72.6 | 75.3 | 125.5 |
|---|
| Current Liabilities | | 192.6 | 134.0 | 172.7 | 172.7 | 168.1 | 168.1 | 187.4 | 187.4 | 142.1 | 148.7 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 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 |
|---|
| Capital Leases | | 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 |
|---|
| Def. Tax Liability | | 0.0 | 5.6 | 0.0 | 4.6 | 4.3 | 3.5 | 3.4 | 2.8 | 3.1 | 3.2 | 2.3 | 2.1 | 1.1 | 3.2 | 0.0 | 0.1 |
|---|
| Total Liabilities | | 172.7 | 146.0 | 179.5 | 152.0 | 112.6 | 82.3 | 66.2 | 65.4 | 61.6 | 45.1 | 33.5 | 39.2 | 33.8 | 44.0 | 70.7 | 56.2 |
| Long-Term Liabilities |
|
2-2025 | 4-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 2-2022 |
| Long-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 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 | 5.6 | 0.0 | 0.0 | 4.9 | 0.0 | 4.3 | 0.0 | 4.6 | 4.0 |
|---|
| Total Liabilities | | 204.3 | 146.0 | 183.7 | 172.7 | 179.5 | 168.1 | 197.3 | 187.4 | 152.0 | 160.9 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.8 | 6.8 | 6.8 | 6.8 | 6.7 | 6.6 | 6.5 | 6.5 | 6.3 | 6.1 | 6.1 |
|---|
| Retained Earnings | | 336.0 | 396.6 | 341.5 | 283.6 | 251.4 | 215.2 | 209.1 | 205.5 | 203.3 | 172.0 | 172.6 | 170.8 | 173.4 | 147.8 | 120.8 | 77.0 |
|---|
| Comprehensive Income | | -15.5 | -20.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -84.5 | -78.4 | -69.8 | -69.9 | -68.5 | -68.6 | -65.3 | -64.8 | -60.4 |
|---|
| Total Common Equity | | 326.4 | 382.0 | 340.0 | 277.4 | 252.6 | 222.9 | 208.8 | 205.8 | 207.0 | 168.3 | 171.0 | 177.3 | 179.8 | 171.5 | 176.1 | 160.2 |
| Total Common Equity |
|
2-2025 | 4-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 2-2022 |
| Common Stock | | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 |
|---|
| Retained Earnings | | 381.7 | 396.6 | 336.0 | 336.0 | 341.5 | 341.5 | 282.7 | 282.7 | 283.6 | 236.8 |
|---|
| Comprehensive Income | | -3.7 | 0.0 | 0.0 | -15.5 | -7.0 | -7.0 | -11.6 | -11.6 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 384.5 | 382.0 | 326.4 | 326.4 | 340.0 | 340.0 | 277.2 | 277.2 | 277.4 | 227.2 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 84.4 | 44.3 | 57.2 | 43.4 | 9.6 | 19.2 | 7.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.3 | 17.5 | 3.5 |
|---|
| Book Value | | 337.3 | 382.0 | 340.0 | 277.4 | 252.6 | 222.9 | 208.8 | 205.8 | 207.0 | 168.3 | 171.0 | 177.3 | 179.8 | 171.5 | 176.1 | 160.2 |
| Other |
|
2-2025 | 4-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 2-2022 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 384.5 | 382.0 | 326.4 | 326.4 | 340.0 | 340.0 | 277.2 | 277.2 | 277.4 | 227.2 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 110.9 | 89.9 | 112.8 | 105.7 | 88.5 | 80.3 | 49.3 | 52.8 | 64.2 | 59.5 | 40.3 | 30.1 | 38.6 | 35.3 | 39.9 | 43.7 | 27.1 |
|---|
| Depreciation & Amortization | | 16.6 | 21.7 | 19.3 | 16.9 | 14.5 | 12.4 | 12.6 | 10.7 | 10.2 | 9.5 | 8.1 | 7.5 | 6.9 | 7.1 | 6.8 | 4.4 | 6.7 |
|---|
| Stock-Based Compensation | | 3.5 | 0.0 | 0.0 | 3.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.5 | 0.8 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | 0.1 | -23.0 | -15.6 | -3.9 | -57.0 | -6.5 | -11.1 | -11.4 | -23.3 | -7.8 | 2.0 | -0.7 | 2.1 | -14.7 | -3.0 | -9.5 | 11.7 |
|---|
| Change In Accounts Receivable | | 4.8 | -0.6 | 5.6 | 0.3 | 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 |
|---|
| Change In Accounts Payable | | 0.0 | -1.1 | 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 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 0.2 | -0.9 | 4.3 | -14.5 | -48.9 | -14.8 | -5.3 | -1.5 | -17.9 | -9.5 | 0.2 | -1.3 | -4.1 | -1.9 | 0.7 | -2.1 | -3.0 |
|---|
| Other Non-cash Items | | -13.1 | 5.3 | 0.0 | -3.9 | 0.1 | -1.1 | -0.3 | 1.2 | 1.1 | -0.3 | 2.2 | -0.1 | 2.4 | 1.5 | 5.2 | 6.7 | 4.9 |
|---|
| Cash from Operations | | 118.0 | 0.0 | 0.0 | 118.3 | 46.2 | 85.1 | 50.5 | 53.3 | 52.3 | 61.4 | 53.4 | 37.8 | 50.1 | 29.2 | 48.8 | 45.3 | 50.3 |
| Cash Flow From Operating Activities |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Income | | 42.9 | 21.6 | 60.6 | 52.1 | 26.1 | 29.4 | 29.4 | 23.5 | 23.5 |
|---|
| Depreciation & Amortization | | 11.1 | 4.8 | 10.0 | 9.3 | 4.7 | 3.6 | 3.6 | 4.1 | 4.1 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | 1.7 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -2.2 | -10.4 | -5.6 | -10.0 | -5.0 | 5.1 | 5.1 | -7.0 | -7.0 |
|---|
| Change In Accounts Receivable | | -2.5 | 0.9 | -0.4 | 6.0 | 3.0 | -0.6 | -0.6 | 0.7 | 0.7 |
|---|
| Change In Accounts Payable | | -1.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 4.5 | -2.4 | 6.3 | -2.0 | -1.0 | 1.1 | 1.1 | -8.4 | -8.4 |
|---|
| Other Non-cash Items | | -1.5 | 2.3 | 9.9 | -9.9 | -5.0 | -1.6 | -1.6 | 0.4 | 0.4 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 20.8 | 38.2 | 38.2 | 20.9 | 20.9 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -29.2 | -22.9 | -27.6 | -21.8 | -35.3 | -23.7 | -15.6 | -19.3 | -20.7 | -15.2 | -6.0 | -23.7 | -9.1 | -14.0 | -7.8 | -5.9 | -3.6 |
|---|
| Acquisitions | | -2.3 | 0.2 | -2.3 | 0.0 | -5.6 | -5.2 | -1.6 | 0.0 | -8.4 | 0.9 | -17.7 | -0.2 | -0.2 | -3.0 | -0.7 | -10.4 | -6.3 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.4 | -11.4 | -10.9 | -2.0 | 0.0 | 0.0 | 7.8 | -0.2 | -0.1 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.3 | 0.0 | 3.2 | 13.9 | 10.1 | 8.2 | 0.0 | 0.0 | 2.4 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -1.4 | 0.0 | 0.0 | -1.2 | 0.4 | -0.1 | 0.3 | 3.1 | 3.1 | -0.6 | 0.3 | 0.2 | -10.0 | 0.0 | -7.8 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -32.9 | 0.0 | 0.0 | -23.0 | -40.6 | -29.0 | -15.6 | -16.2 | -25.2 | -12.3 | -24.2 | -17.6 | -19.3 | -17.0 | -6.1 | -16.4 | -10.0 |
| Cash Flow From Investing Activities |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Capital Expenditure | | -10.7 | -5.1 | -11.3 | -16.3 | -8.1 | -6.5 | -6.5 | -4.4 | -4.4 |
|---|
| Acquisitions | | 0.2 | 0.0 | 0.0 | -2.3 | -1.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.6 | -0.6 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | -9.4 | -7.0 | -7.0 | -4.4 | -4.4 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 6.7 | -74.0 | -64.0 | -33.1 | -30.6 | -21.4 | -18.1 | -13.3 | 0.0 | 0.0 | -2.3 | -15.1 | -1.0 | -0.3 |
|---|
| Debt Issued | | 137.8 | 44.3 | -12.9 | 20.6 | 107.7 | 54.4 | 45.0 | 37.9 | 21.4 | 18.1 | 13.3 | 0.0 | 0.0 | 0.0 | 0.0 | 15.0 | 3.8 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 1.5 | 4.4 | 2.3 | 9.9 | 5.6 | 5.0 | 3.6 | 12.1 | 7.9 | 2.4 | 2.7 |
|---|
| Repurchase of Common Stock | | -1.1 | -1.4 | -1.5 | -0.5 | 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 |
|---|
| Dividends Paid | | -55.0 | 0.0 | 0.0 | -47.8 | -54.5 | -42.3 | -45.2 | -53.6 | -49.9 | -38.4 | -32.2 | -38.1 | -37.1 | -38.9 | -33.9 | 0.0 | -7.5 |
|---|
| Other Financing Activities | | -3.0 | 0.0 | 0.0 | 0.0 | 105.4 | 56.9 | 44.3 | 38.5 | 21.6 | 17.2 | 13.4 | -0.5 | 0.0 | 0.0 | 0.0 | -10.3 | 1.4 |
|---|
| Cash from Financing | | -59.2 | 0.0 | 0.0 | -41.5 | -23.1 | -48.3 | -32.5 | -41.2 | -47.5 | -29.5 | -26.5 | -33.6 | -33.5 | -29.2 | -41.1 | -8.9 | -3.8 |
| Cash Flow From Financing Activities |
|
4-2025 | 2-2025 | 4-2024 | 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 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 0.0 | 103.2 | 44.3 | 84.4 | 27.2 | 57.2 | -31.1 | 88.4 | 45.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.1 | -0.7 | -0.5 | -0.5 | -0.3 | -0.3 | -0.3 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | -27.5 | 0.0 | 0.0 | -23.9 | -23.9 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 16.3 | -17.8 | -17.8 | 21.3 | 21.3 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | -11.4 | -18.1 | -18.1 | -2.6 | -2.6 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -48.3 | -4.5 | 17.6 | 55.7 | -19.7 | 5.5 | 3.9 | -4.9 | -22.0 | 23.7 | 2.2 | -13.9 | -4.0 | -17.3 | 3.5 | 20.6 | 38.0 |
|---|
| Closing Cash Balance | | -1.5 | 131.8 | 119.2 | 101.6 | 45.9 | 65.6 | 60.1 | 56.2 | 61.1 | 83.0 | 59.3 | 57.1 | 71.0 | 75.0 | 92.2 | 88.7 | 68.1 |
| Cash position |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Change in Cash | | -10.5 | 0.0 | 120.8 | -1.5 | -1.5 | 14.1 | -59.3 | 13.8 | 13.8 |
|---|
| Closing Cash Balance | | 131.8 | 0.0 | 119.2 | -1.5 | -1.5 | 14.1 | 14.1 | 73.4 | 13.8 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 88.8 | 72.0 | 88.1 | 94.8 | 10.9 | 61.4 | 34.9 | 34.0 | 31.6 | 46.2 | 47.3 | 14.1 | 40.9 | 15.2 | 41.0 | 39.5 | 46.7 |
|---|
| Real Free Cash Flow | | 85.3 | 72.0 | 88.1 | 91.3 | 10.9 | 61.4 | 34.9 | 34.0 | 31.5 | 45.7 | 46.6 | 13.0 | 40.9 | 15.2 | 41.0 | 39.5 | 46.7 |
| Free Cash Flow |
|
4-2025 | 2-2025 | 4-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Free Cash Flow | | 40.3 | 13.4 | 62.9 | 25.3 | 12.6 | 31.8 | 31.8 | 16.5 | 16.5 |
|---|
| Real Free Cash Flow | | 40.3 | 13.4 | 62.9 | 25.3 | 12.6 | 30.0 | 30.0 | 16.5 | 16.5 |