JACK
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 | | 1,345.4 | 1,465.3 | 1,571.3 | 1,692.3 | 1,468.1 | 1,143.7 | 1,021.5 | 950.1 | 869.7 | 1,553.9 | 1,599.3 | 1,540.3 | 1,484.1 | 1,489.9 | 1,545.0 | 2,193.3 | 2,297.5 |
|---|
| Cost of Revenues | | 974.4 | 1,045.4 | 1,108.3 | 392.9 | 1,034.8 | 732.1 | 667.0 | 605.3 | 499.8 | 1,134.9 | 1,147.8 | 1,107.1 | 1,096.6 | 1,122.2 | 1,201.7 | 1,874.7 | 1,938.4 |
|---|
| Gross Profit | | 371.0 | 419.9 | 463.0 | 1,299.4 | 433.3 | 411.6 | 354.5 | 344.9 | 369.9 | 419.0 | 451.6 | 433.2 | 387.6 | 367.6 | 343.3 | 318.6 | 359.2 |
| Revenue |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Revenues | | 349.5 | 326.2 | 333.0 | 336.7 | 469.4 | 349.3 | 369.2 | 365.3 | 487.5 | 372.5 |
|---|
| Cost of Revenues | | 257.8 | 239.7 | 238.2 | 238.8 | 324.1 | 259.4 | 260.1 | 254.7 | 337.3 | 263.6 |
|---|
| Gross Profit | | 91.8 | 86.5 | 94.8 | 97.9 | 145.3 | 89.9 | 109.1 | 110.7 | 150.2 | 108.9 |
| 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 | 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 | 172.9 | 131.9 | 82.7 | 80.8 | 76.4 | 106.6 | 165.8 | 203.8 | 221.1 | 206.8 | 220.6 | 227.0 | 224.5 | 243.4 |
|---|
| Depreciation & Amortization | | 53.7 | 58.3 | 60.5 | 62.3 | 51.9 | 38.0 | 52.8 | 64.8 | 59.4 | 88.9 | 92.8 | 89.5 | 91.4 | 96.2 | 98.0 | 96.1 | 101.5 |
|---|
| Total Operating Expenses | | 408.5 | 438.0 | 380.4 | 172.9 | 188.9 | 129.2 | 133.6 | 131.5 | 166.1 | 165.8 | 203.8 | 221.1 | 206.8 | 220.6 | 227.0 | 224.5 | 188.4 |
|---|
| Operating Income | | -37.5 | -18.1 | 82.5 | 278.8 | 248.3 | 289.9 | 179.1 | 202.2 | 231.6 | 266.1 | 229.9 | 197.2 | 162.3 | 138.2 | 116.3 | 94.2 | 170.8 |
| Operating Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| 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 | 0.0 | 38.3 |
|---|
| Depreciation & Amortization | | 13.6 | 15.0 | 12.9 | 12.2 | 18.3 | 13.6 | 13.8 | 14.0 | 18.5 | 13.8 |
|---|
| Total Operating Expenses | | 37.0 | 62.5 | 54.0 | 255.0 | 71.1 | 38.8 | 211.4 | 56.5 | 70.7 | 51.5 |
|---|
| Operating Income | | 54.7 | 24.0 | 40.8 | -157.1 | 74.2 | 51.1 | -102.2 | 54.2 | 79.5 | 52.6 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 1.7 | 1.7 | 2.1 | 2.2 | 0.4 | 0.1 | 0.5 | 1.1 | 1.0 | 0.1 | 0.3 | 0.4 | 0.9 | 1.2 | 2.1 | 1.3 | 1.1 |
|---|
| Interest Expense | | 79.9 | 80.6 | 82.1 | 82.4 | 86.1 | 67.5 | 66.7 | 85.0 | 45.5 | 46.5 | 31.1 | 18.8 | 15.7 | 15.3 | 21.0 | 18.2 | 17.0 |
|---|
| Other Expense | | -92.0 | -84.8 | -86.9 | -89.4 | -86.4 | -68.3 | -57.0 | -86.5 | 27.7 | 12.9 | -17.8 | -14.9 | -18.5 | -8.8 | -3.8 | 48.5 | -48.9 |
|---|
| IBT | | -129.6 | -102.8 | -4.3 | 189.3 | 161.9 | 221.6 | 122.1 | 115.8 | 186.1 | 219.6 | 198.8 | 178.4 | 146.6 | 123.0 | 93.6 | 125.8 | 106.0 |
|---|
| Income Tax Expense | | -29.5 | -22.1 | 32.4 | 58.5 | 46.1 | 55.9 | 32.7 | 24.0 | 81.7 | 81.3 | 72.6 | 65.8 | 51.8 | 40.3 | 30.6 | 45.2 | 35.8 |
|---|
| Net Income | | -69.4 | -80.7 | -36.7 | 130.8 | 115.8 | 165.8 | 89.8 | 94.4 | 121.4 | 135.3 | 124.1 | 108.8 | 89.0 | 51.2 | 57.7 | 80.6 | 70.2 |
| Net Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Interest Income | | 0.6 | 0.3 | 0.4 | 0.3 | 0.6 | 0.3 | 0.5 | 0.4 | 0.9 | 0.9 |
|---|
| Interest Expense | | 24.3 | 18.6 | 18.4 | 18.7 | 25.0 | 18.9 | 18.9 | 19.0 | 25.4 | 19.2 |
|---|
| Other Expense | | -33.5 | -19.6 | -19.3 | -19.7 | -26.2 | -20.1 | -20.0 | -20.2 | -26.6 | -6.4 |
|---|
| IBT | | 21.3 | 4.4 | 21.5 | -176.8 | 48.0 | 31.0 | -122.2 | 34.0 | 52.9 | 32.8 |
|---|
| Income Tax Expense | | 6.9 | -1.4 | -0.5 | -34.6 | 14.3 | 9.1 | 0.1 | 9.0 | 14.2 | 10.9 |
|---|
| Net Income | | 45.0 | 5.8 | 22.0 | -142.2 | 33.7 | 21.9 | -122.3 | 25.0 | 38.7 | 21.9 |
| 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 | $6.35 | $5.46 | $7.40 | $3.88 | $3.66 | $4.26 | $4.42 | $3.68 | $2.89 | $2.18 | $1.18 | $1.31 | $1.63 | $1.27 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $6.30 | $5.45 | $7.37 | $3.86 | $3.62 | $4.21 | $4.38 | $3.63 | $2.85 | $2.12 | $1.14 | $1.28 | $1.61 | $1.26 |
|---|
| Shares Outstanding | | 19.1 | 19.1 | 19.7 | 20.6 | 21.2 | 22.4 | 23.1 | 25.8 | 28.5 | 30.6 | 33.7 | 37.6 | 40.8 | 43.4 | 44.0 | 49.3 | 55.1 |
|---|
| Diluted Shares Outstanding | | 19.2 | 19.2 | 19.8 | 20.8 | 21.2 | 22.5 | 23.3 | 26.1 | 28.8 | 30.9 | 34.1 | 38.2 | 42.0 | 44.9 | 44.9 | 50.1 | 55.8 |
| Per Share Data |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.09 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.08 |
|---|
| Shares Outstanding | | 19.1 | 19.1 | 19.1 | 19.0 | 19.1 | 19.4 | 19.5 | 19.7 | 19.9 | 20.2 |
|---|
| Diluted Shares Outstanding | | 19.2 | 19.2 | 19.2 | 19.0 | 19.2 | 19.5 | 19.5 | 19.8 | 20.1 | 20.3 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 50.8 | 24.7 | 157.7 | 108.9 | 55.3 | 199.7 | 125.5 | 2.7 | 7.6 | 17.0 | 17.7 | 10.6 | 9.6 | 8.5 | 11.4 | 10.6 |
|---|
| Short Term Investments | | 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 |
|---|
| Total Cash & ST Investments | | 50.8 | 24.7 | 157.7 | 108.9 | 55.3 | 199.7 | 125.5 | 2.7 | 7.6 | 17.0 | 17.7 | 10.6 | 9.6 | 8.5 | 11.4 | 10.6 |
|---|
| Accounts Receivable | | 86.2 | 83.6 | 99.7 | 103.8 | 74.3 | 78.4 | 45.2 | 57.4 | 68.7 | 73.4 | 48.0 | 50.0 | 41.7 | 78.8 | 86.2 | 81.2 |
|---|
| Inventory | | 4.2 | 3.9 | 3.9 | 5.3 | 2.3 | 1.8 | 1.8 | 1.9 | 6.6 | 8.2 | 7.4 | 7.5 | 7.2 | 7.8 | 38.9 | 37.4 |
|---|
| Other Current Assets | | 48.1 | 69.0 | 5.7 | 4.8 | 4.3 | 3.7 | 2.7 | 4.6 | 3.0 | 2.1 | 3.1 | 0.6 | 0.1 | 0.4 | 1.8 | 66.0 |
|---|
| Total Current Assets | | 189.3 | 181.3 | 326.0 | 283.0 | 169.0 | 335.6 | 227.1 | 95.0 | 139.3 | 155.4 | 148.0 | 146.6 | 117.2 | 231.2 | 254.4 | 274.9 |
| 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 | | 38.0 | 15.8 | 75.0 | 24.7 | 50.8 | 49.0 | 54.0 | 157.7 | 154.1 | 94.9 |
|---|
| 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 | | 38.0 | 15.8 | 75.0 | 24.7 | 50.8 | 49.0 | 54.0 | 157.7 | 154.1 | 94.9 |
|---|
| Accounts Receivable | | 88.5 | 114.7 | 68.1 | 83.6 | 86.2 | 102.7 | 63.3 | 99.7 | 82.8 | 96.7 |
|---|
| Inventory | | 3.7 | 3.8 | 3.9 | 3.9 | 4.2 | 4.1 | 4.4 | 3.9 | 4.6 | 5.3 |
|---|
| Other Current Assets | | 70.2 | 65.7 | 67.1 | 69.0 | 48.1 | 38.6 | 6.1 | 5.7 | 5.8 | 5.3 |
|---|
| Total Current Assets | | 200.4 | 199.9 | 214.0 | 181.3 | 189.3 | 194.3 | 188.9 | 326.0 | 295.5 | 250.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 1,845.8 | 1,840.1 | 1,809.6 | 1,750.3 | 1,257.0 | 1,240.5 | 391.9 | 419.7 | 633.0 | 719.1 | 728.3 | 722.1 | 770.9 | 820.8 | 855.4 | 878.0 |
|---|
| Goodwill | | 161.6 | 161.2 | 330.0 | 366.8 | 47.8 | 47.2 | 46.7 | 46.7 | 169.0 | 166.0 | 149.0 | 149.1 | 149.0 | 140.6 | 105.9 | 85.0 |
|---|
| Intangible Assets | | 294.4 | 294.0 | 294.8 | 295.8 | 0.5 | 0.3 | 0.4 | 0.6 | 14.1 | 14.0 | 14.8 | 15.6 | 16.4 | 17.2 | 17.5 | 18.0 |
|---|
| Long-Term Investments | | 51.3 | 0.0 | 53.9 | 0.0 | 0.0 | 0.0 | 0.0 | -62.1 | -98.7 | -117.6 | -78.2 | -50.8 | -88.8 | -115.5 | -45.5 | -46.2 |
|---|
| Other Long-Term Assets | | -29.4 | 259.0 | -259.8 | 182.7 | 224.4 | 210.6 | 206.7 | 261.4 | 273.0 | 294.2 | 263.9 | 237.3 | 265.8 | 253.9 | 199.1 | 151.1 |
|---|
| Total Long-Term Assets | | 2,555.9 | 2,554.4 | 2,675.1 | 2,639.5 | 1,581.2 | 1,570.9 | 731.4 | 728.4 | 1,089.1 | 1,193.4 | 1,156.0 | 1,124.1 | 1,202.0 | 1,232.5 | 1,177.9 | 1,132.2 |
|---|
| Total Assets | | 2,745.2 | 2,735.6 | 3,001.1 | 2,922.5 | 1,750.1 | 1,906.5 | 958.5 | 823.4 | 1,228.4 | 1,348.8 | 1,304.0 | 1,270.7 | 1,319.2 | 1,463.7 | 1,432.3 | 1,407.1 |
| 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 | | 1,846.5 | 1,841.1 | 1,853.5 | 1,840.1 | 1,845.8 | 1,831.7 | 1,827.0 | 1,809.6 | 1,783.1 | 1,766.9 |
|---|
| Goodwill | | 136.0 | 136.0 | 161.3 | 161.2 | 161.6 | 329.6 | 329.6 | 330.0 | 339.4 | 353.6 |
|---|
| Intangible Assets | | 115.7 | 115.7 | 293.8 | 294.0 | 294.4 | 294.8 | 294.8 | 294.8 | 295.0 | 295.2 |
|---|
| Long-Term Investments | | 49.5 | 50.3 | 51.0 | 0.0 | 51.3 | 52.3 | 52.9 | 53.9 | 52.2 | 53.2 |
|---|
| Other Long-Term Assets | | 209.2 | 198.5 | 200.3 | 259.0 | -29.4 | -87.1 | 247.0 | -259.8 | 238.8 | 237.6 |
|---|
| Total Long-Term Assets | | 2,395.7 | 2,379.6 | 2,559.9 | 2,554.4 | 2,555.9 | 2,704.7 | 2,698.3 | 2,675.1 | 2,656.2 | 2,653.4 |
|---|
| Total Assets | | 2,596.1 | 2,579.5 | 2,773.9 | 2,735.6 | 2,745.2 | 2,899.0 | 2,887.3 | 3,001.1 | 2,951.8 | 2,903.4 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 69.0 | 69.5 | 85.0 | 66.3 | 29.1 | 31.1 | 37.1 | 45.0 | 37.3 | 40.7 | 32.1 | 31.8 | 36.9 | 94.7 | 94.3 | 101.2 |
|---|
| Short-Term Debt | | 190.9 | 197.9 | 172.5 | 201.5 | 151.5 | 179.8 | 0.8 | 31.8 | 64.4 | 57.6 | 26.7 | 10.9 | 20.9 | 16.0 | 21.1 | 13.8 |
|---|
| Other Current Liabilities | | 155.3 | 140.0 | 109.2 | 235.4 | 130.5 | 129.4 | 115.1 | 105.5 | 142.4 | 165.3 | 169.4 | 162.2 | 152.3 | 151.6 | 167.5 | 168.2 |
|---|
| Current Liabilities | | 438.5 | 434.3 | 559.6 | 521.7 | 329.1 | 340.4 | 157.9 | 183.7 | 262.0 | 279.6 | 229.4 | 206.3 | 211.7 | 275.3 | 283.0 | 283.2 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 57.3 | 68.3 | 69.4 | 69.5 | 69.0 | 82.3 | 70.1 | 85.0 | 50.9 | 58.5 |
|---|
| Short-Term Debt | | 189.1 | 188.6 | 188.9 | 197.9 | 190.9 | 188.4 | 189.0 | 172.5 | 191.4 | 196.8 |
|---|
| Other Current Liabilities | | 148.7 | 140.9 | 133.1 | 140.0 | 63.3 | 59.1 | 65.4 | 109.2 | 194.7 | 160.7 |
|---|
| Current Liabilities | | 432.9 | 424.6 | 426.7 | 434.3 | 438.5 | 439.7 | 426.9 | 559.6 | 524.0 | 498.8 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 1,705.9 | 2,985.8 | 2,990.4 | 2,964.6 | 2,082.6 | 2,153.0 | 1,274.4 | 1,037.9 | 1,080.9 | 937.5 | 688.6 | 497.0 | 349.4 | 405.3 | 447.4 | 352.6 |
|---|
| Capital Leases | | 1,284.7 | 1,448.4 | 1,408.0 | 1,336.4 | 959.8 | 955.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 19.1 | 13.6 | 26.2 | 37.7 | -35.6 | -38.6 | -41.3 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | -1.1 | 0.0 | 5.3 | 0.4 |
|---|
| Total Liabilities | | 3,591.0 | 3,587.4 | 3,719.4 | 3,658.7 | 2,568.0 | 2,699.9 | 1,696.1 | 1,415.1 | 1,616.5 | 1,566.0 | 1,288.0 | 1,012.8 | 847.2 | 1,051.8 | 1,026.4 | 886.6 |
| 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 | | 2,941.5 | 2,956.5 | 2,984.3 | 2,985.8 | 1,705.9 | 1,712.4 | 2,996.8 | 2,990.4 | 2,952.4 | 2,932.7 |
|---|
| Capital Leases | | 1,420.4 | 1,428.4 | 1,450.0 | 1,448.4 | 1,284.7 | 1,279.4 | 1,437.0 | 1,408.0 | 1,382.4 | 1,362.4 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 11.6 | 13.6 | 19.1 | 26.8 | 27.9 | 26.2 | 41.1 | 40.5 |
|---|
| Total Liabilities | | 3,547.7 | 3,555.8 | 3,601.0 | 3,587.4 | 3,591.0 | 3,601.6 | 3,595.4 | 3,719.4 | 3,657.2 | 3,604.8 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 |
|---|
| Retained Earnings | | 1,853.1 | 1,866.7 | 1,937.6 | 1,842.9 | 1,764.4 | 1,636.2 | 1,577.0 | 1,561.4 | 1,485.8 | 1,399.7 | 1,316.1 | 1,244.9 | 1,171.8 | 1,120.7 | 1,063.0 | 982.4 |
|---|
| Comprehensive Income | | -50.6 | -57.5 | -51.8 | -54.0 | -74.3 | -110.6 | -140.0 | -94.3 | -137.8 | -187.0 | -132.5 | -90.1 | -62.7 | -136.0 | -95.9 | -78.8 |
|---|
| Total Common Equity | | -845.8 | -851.8 | -718.3 | -736.2 | -817.9 | -793.4 | -737.6 | -591.7 | -388.0 | -217.2 | 16.0 | 257.9 | 472.0 | 411.9 | 406.0 | 520.5 |
| 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 | | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
|---|
| Retained Earnings | | 1,763.4 | 1,741.4 | 1,892.0 | 1,866.7 | 1,853.1 | 1,983.9 | 1,967.6 | 1,937.6 | 1,924.5 | 1,904.3 |
|---|
| Comprehensive Income | | -56.0 | -56.4 | -56.9 | -57.5 | -50.6 | -50.9 | -51.3 | -51.8 | -52.8 | -53.1 |
|---|
| Total Common Equity | | -951.6 | -976.2 | -827.1 | -851.8 | -845.8 | -702.6 | -708.2 | -718.3 | -705.4 | -701.4 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 3,181.5 | 3,183.7 | 3,162.9 | 3,166.1 | 2,234.1 | 2,332.8 | 1,275.1 | 1,069.8 | 1,145.3 | 995.1 | 715.3 | 507.9 | 370.3 | 421.2 | 468.5 | 366.4 |
|---|
| Book Value | | -845.8 | -851.8 | -718.3 | -736.2 | -817.9 | -793.4 | -737.6 | -591.7 | -388.0 | -217.2 | 16.0 | 257.9 | 472.0 | 411.9 | 406.0 | 520.5 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | -951.6 | -976.2 | -827.1 | -851.8 | -845.8 | -702.6 | -708.2 | -718.3 | -705.4 | -701.4 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -36.7 | -80.7 | -36.7 | 130.8 | 115.8 | 165.8 | 89.4 | 91.7 | 104.3 | 135.3 | 124.1 | 108.8 | 89.0 | 51.2 | 57.7 | 80.6 | 70.2 |
|---|
| Depreciation & Amortization | | 60.0 | 58.3 | 69.6 | 62.3 | 56.1 | 46.5 | 52.8 | 55.2 | 59.4 | 88.9 | 92.8 | 89.5 | 91.4 | 96.2 | 98.0 | 96.1 | 101.5 |
|---|
| Stock-Based Compensation | | 14.2 | 8.2 | 13.5 | 11.2 | 7.1 | 4.0 | 4.4 | 8.1 | 9.1 | 11.4 | 11.5 | 12.4 | 10.4 | 11.4 | 6.9 | 8.1 | 10.6 |
|---|
| Change Working Capital | | -101.5 | 11.6 | -107.4 | 39.5 | -21.8 | -4.9 | -35.4 | -10.6 | -48.4 | -20.9 | -37.7 | 29.2 | 5.2 | 30.3 | -29.8 | -22.7 | -84.6 |
|---|
| Change In Accounts Receivable | | -108.0 | -4.2 | 19.9 | -4.0 | -18.1 | 31.3 | -27.3 | 4.7 | -23.5 | -5.8 | -28.2 | -0.1 | 19.6 | 34.0 | 3.5 | -26.1 | -8.2 |
|---|
| Change In Accounts Payable | | 9.7 | -1.8 | 0.0 | -1.7 | 16.2 | -3.1 | 0.2 | 4.5 | 4.9 | 0.5 | 2.2 | 2.3 | -0.6 | -26.9 | -3.3 | 1.5 | -2.2 |
|---|
| Change In Inventories | | 0.4 | 0.0 | 0.0 | 1.4 | 0.3 | -0.3 | 0.0 | 0.1 | 1.6 | 1.8 | -0.7 | 0.1 | -0.3 | 27.4 | 4.3 | -1.5 | 0.3 |
|---|
| Other Non-cash Items | | 247.2 | 222.6 | 129.8 | -16.8 | -2.1 | -18.3 | 27.2 | 19.9 | -41.0 | -30.8 | -91.5 | -9.9 | 1.0 | 28.4 | 10.6 | -25.0 | -8.3 |
|---|
| Cash from Operations | | 72.2 | 0.0 | 0.0 | 215.0 | 162.9 | 201.1 | 143.5 | 168.4 | 108.9 | 171.8 | 134.2 | 226.9 | 201.0 | 198.9 | 136.7 | 124.3 | 61.9 |
| Cash Flow From Operating Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Income | | 14.4 | 5.8 | 22.0 | -142.2 | 33.7 | 21.9 | -122.3 | 25.0 | 38.7 | 21.9 |
|---|
| Depreciation & Amortization | | 13.6 | 15.0 | 15.5 | 15.1 | 21.4 | 15.7 | 16.4 | 16.1 | 21.4 | 13.8 |
|---|
| Stock-Based Compensation | | 0.0 | 1.4 | 2.1 | 1.0 | 3.7 | 2.5 | 2.4 | 3.8 | 4.8 | 3.2 |
|---|
| Change Working Capital | | -7.1 | 10.9 | 30.6 | -65.4 | 46.0 | -10.1 | 13.2 | -42.6 | -67.9 | 10.8 |
|---|
| Change In Accounts Receivable | | 2.2 | -1.8 | 26.2 | -46.5 | 17.8 | 2.5 | 16.6 | -39.3 | 40.1 | -9.2 |
|---|
| Change In Accounts Payable | | -5.6 | 8.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 26.4 |
|---|
| Change In Inventories | | -0.4 | -0.2 | 0.1 | 0.1 | 0.1 | 0.2 | -0.1 | 0.3 | -0.5 | 0.7 |
|---|
| Other Non-cash Items | | -11.6 | 1.8 | -10.5 | 154.7 | 0.9 | -0.5 | 135.7 | 14.3 | -19.7 | -3.2 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 32.9 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -104.1 | -97.1 | -115.5 | -75.0 | -46.5 | -41.0 | -19.5 | -47.6 | -32.3 | -67.5 | -96.6 | -86.2 | -60.5 | -84.7 | -80.2 | -129.3 | -95.6 |
|---|
| Acquisitions | | 50.3 | 19.1 | 0.0 | 85.2 | -574.4 | 1.8 | 3.4 | 1.3 | 26.5 | 97.5 | -18.4 | 4.0 | 8.8 | 18.6 | -48.9 | -31.1 | -8.1 |
|---|
| Investments | | 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 | 0.0 |
|---|
| Sales of Investment | | 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 | 0.0 |
|---|
| Other Investing Activities | | 17.4 | 0.0 | 0.0 | 32.0 | 42.3 | 18.3 | 45.3 | 32.6 | 337.6 | 3.3 | 10.6 | -2.2 | 8.8 | 32.2 | 47.6 | 124.6 | 122.9 |
|---|
| Cash from Investing | | -51.6 | 0.0 | 0.0 | 42.2 | -578.6 | -20.9 | 29.1 | -13.8 | 331.8 | 33.3 | -104.4 | -84.5 | -43.0 | -33.9 | -81.5 | -35.8 | 19.2 |
| Cash Flow From Investing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Capital Expenditure | | -23.2 | -17.9 | -22.5 | -21.5 | -35.1 | -29.7 | -24.7 | -22.2 | -38.8 | -18.3 |
|---|
| Acquisitions | | 14.5 | 0.7 | -7.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 33.4 |
|---|
| Investments | | 0.0 | 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 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 16.7 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -29.8 | 0.0 | 0.0 | 0.0 | -606.1 | -108.7 | -17.0 | -1,297.4 | -828.3 | -590.7 | -843.7 | -966.4 | -714.4 | -896.9 | -615.1 | -618.8 | -1,139.8 |
|---|
| Debt Issued | | 67.5 | 3,183.7 | 20.8 | -3.2 | 1,538.0 | 10.0 | 1,074.7 | 1,502.8 | 752.7 | 740.9 | 1,123.6 | 1,173.8 | 852.0 | 846.0 | 567.8 | 720.8 | 1,506.2 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.3 | 0.1 | 6.6 | 4.6 | 1.2 | 8.0 | 5.2 | 10.6 | 15.2 | 31.7 | 62.0 | 10.2 | 5.5 | 5.2 |
|---|
| Repurchase of Common Stock | | -84.6 | -5.0 | -73.3 | -90.0 | -25.0 | -200.0 | -155.6 | -137.7 | -325.6 | -334.4 | -284.6 | -320.2 | -323.9 | -132.8 | -30.0 | -193.1 | -97.0 |
|---|
| Dividends Paid | | -34.3 | 0.0 | 0.0 | -35.9 | -37.0 | -37.3 | -27.5 | -41.2 | -45.4 | -48.9 | -40.3 | -37.4 | -15.8 | -806.3 | -576.4 | -718.4 | -915.7 |
|---|
| Other Financing Activities | | -10.7 | 0.0 | 0.0 | -1.6 | 1,146.2 | -4.2 | 108.2 | 1,469.2 | 745.8 | 754.3 | 1,127.7 | 1,173.6 | 865.2 | 1,610.3 | 1,153.1 | 1,437.1 | 2,023.9 |
|---|
| Cash from Financing | | -151.9 | 0.0 | 0.0 | -207.4 | 478.2 | -343.5 | -87.3 | -5.7 | -445.6 | -214.5 | -30.5 | -135.2 | -157.1 | -163.8 | -58.2 | -87.6 | -123.4 |
| Cash Flow From Financing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 0.0 | 3,130.6 | -14.5 | -28.1 | -10.5 | 2.2 | 1.3 | -5.6 | 22.8 | 19.2 |
|---|
| 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 | -0.1 | -7.3 | -15.1 | -15.1 | -15.1 | -28.0 | -29.6 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -8.7 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.5 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -45.8 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -131.3 | 27.6 | -131.7 | 49.9 | 62.5 | -163.4 | 85.4 | 148.9 | -4.9 | -9.4 | -0.7 | 7.2 | 0.9 | 1.2 | -3.0 | 0.8 | -42.4 |
|---|
| Closing Cash Balance | | 50.8 | 81.8 | 54.2 | 185.9 | 136.0 | 73.6 | 236.9 | 151.6 | 2.7 | 7.6 | 17.0 | 17.7 | 10.6 | 9.6 | 8.5 | 11.4 | 10.6 |
| Cash position |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Change in Cash | | 17.6 | 13.7 | 22.5 | -59.0 | 50.5 | 3.4 | 1.8 | -33.6 | -103.4 | 3.9 |
|---|
| Closing Cash Balance | | 99.4 | 81.8 | 68.1 | 45.6 | 104.6 | 54.2 | 50.8 | 49.0 | 82.5 | 185.9 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -31.9 | 74.1 | -46.7 | 140.1 | 116.4 | 160.1 | 124.0 | 120.8 | 76.5 | 104.4 | 37.6 | 140.6 | 140.5 | 114.2 | 56.5 | -5.1 | -33.7 |
|---|
| Real Free Cash Flow | | -46.1 | 65.9 | -60.1 | 128.8 | 109.3 | 156.1 | 119.6 | 112.7 | 67.4 | 93.0 | 26.1 | 128.2 | 130.1 | 102.8 | 49.6 | -13.1 | -44.3 |
| Free Cash Flow |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Free Cash Flow | | -4.6 | 15.8 | 37.2 | -58.3 | 70.6 | -0.2 | 20.6 | -5.6 | -61.5 | 14.7 |
|---|
| Real Free Cash Flow | | -4.6 | 14.4 | 35.1 | -59.3 | 66.9 | -2.6 | 18.2 | -9.4 | -66.3 | 11.4 |