JJSF
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 | | 1,564.4 | 1,583.2 | 1,574.8 | 1,558.8 | 1,380.7 | 1,144.6 | 1,022.0 | 1,186.5 | 1,138.3 | 1,084.2 | 992.8 | 976.3 | 919.5 | 867.7 | 830.8 | 744.1 | 696.7 |
|---|
| Cost of Revenues | | 1,093.8 | 1,113.4 | 1,088.6 | 1,089.0 | 1,011.0 | 845.7 | 783.6 | 836.1 | 802.0 | 753.2 | 688.3 | 675.4 | 631.9 | 604.4 | 580.6 | 514.3 | 468.9 |
|---|
| Gross Profit | | 470.6 | 469.9 | 486.1 | 469.9 | 369.6 | 298.9 | 238.4 | 350.4 | 336.3 | 331.0 | 304.5 | 300.9 | 287.6 | 263.3 | 250.2 | 229.8 | 227.8 |
| Revenue |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Revenues | | 343.8 | 410.2 | 454.3 | 356.1 | 362.6 | 426.8 | 440.0 | 359.7 | 348.3 | 443.9 |
|---|
| Cost of Revenues | | 249.2 | 280.0 | 304.2 | 260.4 | 268.7 | 291.2 | 292.2 | 251.5 | 253.7 | 298.1 |
|---|
| Gross Profit | | 94.6 | 130.2 | 150.0 | 95.7 | 93.9 | 135.5 | 147.8 | 108.2 | 94.6 | 145.7 |
| 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 | 1.2 | 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 | 358.5 | 306.8 | 226.8 | 214.5 | 232.0 | 225.5 | 212.9 | 191.7 | 190.0 | 180.7 | 165.9 | 165.2 | 152.7 | 150.6 |
|---|
| Depreciation & Amortization | | 74.2 | 73.3 | 70.6 | 63.1 | 54.1 | 50.7 | 53.0 | 40.9 | 46.5 | 42.4 | 40.1 | 38.3 | 37.1 | 33.6 | 30.9 | 30.2 | 29.9 |
|---|
| Total Operating Expenses | | 386.6 | 385.6 | 368.6 | 360.3 | 306.8 | 226.4 | 214.8 | 233.4 | 225.5 | 212.9 | 191.7 | 190.0 | 180.7 | 165.9 | 165.2 | 153.2 | 150.6 |
|---|
| Operating Income | | 84.0 | 84.3 | 117.5 | 109.5 | 61.8 | 71.2 | 23.6 | 117.0 | 110.8 | 118.1 | 112.8 | 110.9 | 106.8 | 97.4 | 85.0 | 76.6 | 77.2 |
| 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 | 1.2 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 102.4 |
|---|
| Depreciation & Amortization | | 18.6 | 19.2 | 18.7 | 17.8 | 17.7 | 18.2 | 18.2 | 17.4 | 16.8 | 16.7 |
|---|
| Total Operating Expenses | | 88.7 | 118.8 | 89.4 | 89.7 | 87.7 | 95.7 | 97.7 | 90.3 | 84.9 | 102.4 |
|---|
| Operating Income | | 6.0 | 11.5 | 60.6 | 6.0 | 6.2 | 39.8 | 50.1 | 17.9 | 9.7 | 41.7 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.9 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 1.4 | 1.5 | 1.8 | 4.7 | 1.0 | 0.0 | 0.1 | 1.9 | -1.1 | 1.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 |
|---|
| Other Expense | | -3.5 | 2.1 | 1.4 | -2.0 | 0.0 | 2.8 | -2.1 | 9.6 | 6.3 | 5.3 | 4.1 | 1.2 | 4.5 | 3.5 | 1.4 | 7.6 | 1.1 |
|---|
| IBT | | 80.6 | 86.4 | 118.9 | 107.5 | 61.8 | 74.0 | 21.5 | 126.6 | 118.2 | 122.2 | 116.8 | 111.9 | 111.2 | 100.8 | 86.3 | 84.1 | 78.1 |
|---|
| Income Tax Expense | | 19.2 | 20.8 | 32.4 | 28.6 | 14.5 | 18.4 | 3.2 | 31.8 | 14.6 | 43.0 | 40.8 | 41.7 | 39.4 | 36.4 | 32.2 | 29.0 | 29.7 |
|---|
| Net Income | | 61.3 | 65.6 | 86.6 | 78.9 | 47.2 | 55.6 | 18.3 | 94.8 | 103.6 | 79.2 | 76.0 | 70.2 | 71.8 | 64.4 | 54.1 | 55.1 | 48.4 |
| 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 | | 0.7 | 0.0 | 0.6 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 1.6 |
|---|
| Interest Expense | | 0.1 | 0.8 | 0.4 | 0.1 | 0.2 | 0.3 | 0.5 | 0.4 | 0.6 | 1.1 |
|---|
| Other Expense | | -4.7 | 0.5 | 0.2 | 0.6 | 0.8 | 0.7 | 0.2 | 0.3 | 0.2 | 0.0 |
|---|
| IBT | | 1.2 | 12.0 | 60.8 | 6.6 | 7.1 | 40.5 | 50.4 | 18.2 | 9.9 | 41.7 |
|---|
| Income Tax Expense | | 0.3 | 0.6 | 16.5 | 1.8 | 1.9 | 10.9 | 14.1 | 4.8 | 2.6 | 11.3 |
|---|
| Net Income | | 0.9 | 11.4 | 44.2 | 4.8 | 5.1 | 29.6 | 36.3 | 13.3 | 7.3 | 30.4 |
| 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 | $4.10 | $2.47 | $2.92 | $0.97 | $5.04 | $5.54 | $4.23 | $4.07 | $3.76 | $3.85 | $3.43 | $2.87 | $2.95 | $2.61 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $4.08 | $2.46 | $2.91 | $0.96 | $5.00 | $5.51 | $4.21 | $4.05 | $3.73 | $3.82 | $3.41 | $2.86 | $2.93 | $2.59 |
|---|
| Shares Outstanding | | 19.3 | 19.5 | 19.4 | 19.3 | 19.1 | 19.0 | 18.9 | 18.8 | 18.7 | 18.7 | 18.6 | 18.7 | 18.7 | 18.8 | 18.9 | 18.7 | 18.5 |
|---|
| Diluted Shares Outstanding | | 19.4 | 19.5 | 19.4 | 19.3 | 19.2 | 19.1 | 19.0 | 19.0 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.9 | 18.9 | 18.8 | 18.7 |
| 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 | $1.58 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.57 |
|---|
| Shares Outstanding | | 19.3 | 19.5 | 19.5 | 19.5 | 19.5 | 19.4 | 19.4 | 19.4 | 19.3 | 19.3 |
|---|
| Diluted Shares Outstanding | | 19.4 | 19.5 | 19.6 | 19.6 | 19.6 | 19.5 | 19.5 | 19.4 | 19.4 | 19.4 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 64.0 | 73.4 | 49.6 | 35.2 | 283.2 | 195.8 | 192.4 | 111.5 | 91.0 | 140.7 | 133.7 | 91.8 | 97.3 | 154.2 | 87.5 | 74.7 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 4.0 | 8.0 | 51.2 | 51.1 | 21.0 | 59.1 | 13.5 | 0.0 | 0.0 | 0.3 | 1.2 | 25.5 | 15.5 |
|---|
| Total Cash & ST Investments | | 64.0 | 73.4 | 49.6 | 39.2 | 291.2 | 247.0 | 243.5 | 132.5 | 150.1 | 154.2 | 133.7 | 91.8 | 97.6 | 155.4 | 113.0 | 90.1 |
|---|
| Accounts Receivable | | 208.7 | 189.2 | 198.1 | 208.2 | 162.9 | 126.6 | 140.9 | 132.3 | 124.6 | 98.3 | 102.6 | 100.0 | 87.5 | 76.4 | 75.0 | 68.2 |
|---|
| Inventory | | 179.7 | 173.1 | 171.5 | 180.5 | 123.2 | 108.9 | 116.2 | 112.9 | 103.3 | 88.7 | 80.6 | 76.1 | 71.8 | 69.8 | 63.5 | 50.6 |
|---|
| Other Current Assets | | 8.7 | 14.6 | 11.0 | 16.8 | 7.5 | 17.1 | 5.8 | 5.0 | 3.9 | 13.9 | 6.6 | 3.7 | 3.3 | 2.2 | 8.4 | 130.4 |
|---|
| Total Current Assets | | 461.1 | 450.4 | 430.2 | 444.6 | 584.8 | 499.6 | 506.4 | 382.8 | 381.8 | 355.1 | 326.8 | 275.6 | 264.7 | 308.1 | 259.9 | 220.5 |
| Current Assets |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Cash And Equivalents | | 105.9 | 77.4 | 48.5 | 73.6 | 73.4 | 64.0 | 43.6 | 50.0 | 49.6 | 65.6 |
|---|
| 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 | | 105.9 | 77.4 | 48.5 | 73.6 | 73.4 | 64.0 | 43.6 | 50.0 | 49.6 | 65.6 |
|---|
| Accounts Receivable | | 184.1 | 206.0 | 173.1 | 163.8 | 189.2 | 208.7 | 178.3 | 166.2 | 198.1 | 217.5 |
|---|
| Inventory | | 175.2 | 195.0 | 186.1 | 169.8 | 173.1 | 179.7 | 188.7 | 172.7 | 171.5 | 177.6 |
|---|
| Other Current Assets | | 13.2 | 10.1 | 26.0 | 20.4 | 14.6 | 8.7 | 9.9 | 8.4 | 11.0 | 8.4 |
|---|
| Total Current Assets | | 478.3 | 488.4 | 433.8 | 427.5 | 450.4 | 461.1 | 420.6 | 397.3 | 430.2 | 469.2 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 546.9 | 543.6 | 474.8 | 386.5 | 321.7 | 319.7 | 253.4 | 242.7 | 227.6 | 184.2 | 174.1 | 157.5 | 147.2 | 141.5 | 124.7 | 110.1 |
|---|
| Goodwill | | 185.1 | 185.1 | 185.1 | 184.4 | 121.8 | 123.0 | 102.5 | 102.5 | 102.5 | 86.4 | 86.4 | 86.4 | 76.9 | 76.9 | 70.1 | 70.1 |
|---|
| Intangible Assets | | 184.2 | 182.3 | 183.5 | 191.7 | 77.8 | 80.4 | 54.9 | 57.8 | 61.3 | 41.8 | 45.8 | 51.0 | 44.0 | 48.5 | 52.0 | 55.3 |
|---|
| Long-Term Investments | | -81.7 | 0.0 | 0.0 | 5.7 | 14.1 | 30.9 | 99.3 | 143.5 | 91.2 | 120.2 | 106.3 | 130.1 | 109.7 | 25.0 | 42.0 | 26.3 |
|---|
| Other Long-Term Assets | | 3.4 | 3.8 | 3.7 | -24.0 | -59.6 | 2.9 | -59.1 | -49.6 | -59.8 | -45.5 | 3.5 | 0.0 | -1.3 | -1.2 | -2.0 | 1.7 |
|---|
| Total Long-Term Assets | | 919.5 | 914.7 | 847.0 | 772.3 | 537.5 | 557.0 | 513.0 | 549.2 | 485.4 | 435.4 | 416.2 | 429.2 | 380.9 | 295.0 | 291.0 | 263.5 |
|---|
| Total Assets | | 1,380.7 | 1,365.1 | 1,277.2 | 1,217.0 | 1,122.2 | 1,056.6 | 1,019.3 | 932.0 | 867.2 | 790.5 | 742.9 | 704.8 | 645.7 | 603.0 | 550.8 | 484.0 |
| Long-Term Assets |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Property, Plant & Equipment | | 1,161.0 | 561.7 | 556.8 | 549.9 | 543.6 | 546.9 | 546.1 | 524.8 | 474.8 | 454.4 |
|---|
| Goodwill | | 185.1 | 185.1 | 185.1 | 185.1 | 185.1 | 185.1 | 185.1 | 185.1 | 185.1 | 185.1 |
|---|
| Intangible Assets | | 105.9 | 106.7 | 178.3 | 180.3 | 182.3 | 184.2 | 180.3 | 181.9 | 183.5 | 186.7 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -81.3 | 4.5 |
|---|
| Other Long-Term Assets | | -548.8 | 72.0 | 3.6 | 3.9 | 3.8 | 3.4 | 3.5 | 3.5 | 3.7 | -65.2 |
|---|
| Total Long-Term Assets | | 903.2 | 925.5 | 923.8 | 919.2 | 914.7 | 919.5 | 915.0 | 895.3 | 847.0 | 834.9 |
|---|
| Total Assets | | 1,381.5 | 1,413.9 | 1,357.6 | 1,346.8 | 1,365.1 | 1,380.7 | 1,335.6 | 1,292.6 | 1,277.2 | 1,304.1 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 108.6 | 89.3 | 90.8 | 108.1 | 96.8 | 73.1 | 72.0 | 69.6 | 72.7 | 62.0 | 59.2 | 60.0 | 50.9 | 59.6 | 55.9 | 52.3 |
|---|
| Short-Term Debt | | 19.3 | 19.3 | 16.7 | 13.6 | 13.6 | 13.5 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.1 | 0.2 | 0.3 | 0.3 | 0.2 |
|---|
| Other Current Liabilities | | 70.2 | 65.5 | 67.5 | 60.0 | 57.3 | 47.5 | 48.9 | 48.0 | 46.0 | 39.9 | 37.6 | 35.8 | 32.1 | 21.5 | 19.7 | 18.5 |
|---|
| Current Liabilities | | 203.2 | 174.1 | 174.9 | 181.8 | 167.6 | 134.1 | 121.2 | 117.9 | 119.0 | 102.3 | 97.1 | 96.0 | 83.2 | 81.5 | 75.8 | 71.1 |
| Current Liabilities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Accounts Payable | | 82.4 | 104.4 | 100.6 | 81.3 | 89.3 | 108.6 | 95.8 | 85.3 | 90.8 | 100.0 |
|---|
| Short-Term Debt | | 22.2 | 21.7 | 21.3 | 20.3 | 19.3 | 19.3 | 19.3 | 18.1 | 16.7 | 29.7 |
|---|
| Other Current Liabilities | | 71.1 | 78.7 | 60.3 | 61.0 | 65.5 | 75.2 | 59.4 | 61.9 | 67.5 | 57.8 |
|---|
| Current Liabilities | | 175.7 | 204.8 | 182.2 | 162.6 | 174.1 | 203.2 | 174.6 | 165.3 | 174.9 | 187.6 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 12.0 | 141.2 | 105.2 | 97.9 | 46.9 | 48.1 | 0.7 | 0.8 | 0.9 | 1.2 | 1.2 | 0.4 | 0.1 | 0.3 | 0.5 | 0.6 |
|---|
| Capital Leases | | 141.2 | 160.5 | 94.9 | 56.6 | 60.5 | 61.6 | 1.1 | 1.1 | 1.2 | 1.6 | 1.5 | 0.5 | 0.3 | 0.7 | 0.8 | 0.6 |
|---|
| Def. Tax Liability | | 81.7 | 87.8 | 81.3 | 70.4 | 61.6 | 64.4 | 61.9 | 52.3 | 62.7 | 48.2 | 43.8 | 44.8 | 45.2 | 44.9 | 41.1 | 30.4 |
|---|
| Total Liabilities | | 442.8 | 408.1 | 365.7 | 353.8 | 276.6 | 247.1 | 185.6 | 172.9 | 184.9 | 152.5 | 143.0 | 142.3 | 129.1 | 127.6 | 118.4 | 103.4 |
| Long-Term Liabilities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Long-Term Debt | | 141.4 | 145.5 | 146.9 | 144.3 | 141.2 | 153.2 | 159.2 | 129.2 | 105.2 | 157.0 |
|---|
| Capital Leases | | 163.6 | 167.2 | 168.2 | 164.6 | 160.5 | 160.5 | 161.6 | 140.3 | 94.9 | 88.9 |
|---|
| Def. Tax Liability | | 91.7 | 87.9 | 87.9 | 87.7 | 87.8 | 81.7 | 81.7 | 81.1 | 81.3 | 69.4 |
|---|
| Total Liabilities | | 414.8 | 444.0 | 422.6 | 399.9 | 408.1 | 442.8 | 420.0 | 380.1 | 365.7 | 417.9 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 129.1 | 136.5 | 114.6 | 94.0 | 73.6 | 49.3 | 45.7 | 27.3 | 17.4 | 25.3 | 31.7 | 32.6 | 34.5 | 43.0 | 45.0 | 38.5 |
|---|
| Retained Earnings | | 821.3 | 835.8 | 807.1 | 782.9 | 785.4 | 775.8 | 801.0 | 743.7 | 673.8 | 626.1 | 579.2 | 535.9 | 488.0 | 435.6 | 391.3 | 345.0 |
|---|
| Comprehensive Income | | -12.4 | -15.3 | -10.2 | -13.7 | -13.4 | -15.6 | -13.0 | -12.0 | -8.9 | -13.4 | -10.9 | -6.0 | -5.9 | -3.1 | -3.9 | -2.9 |
|---|
| Total Common Equity | | 937.9 | 957.0 | 911.5 | 863.2 | 845.7 | 809.5 | 833.8 | 759.1 | 682.3 | 638.0 | 599.9 | 562.5 | 516.6 | 475.5 | 432.4 | 380.6 |
| Total Common Equity |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Common Stock | | 139.1 | 139.2 | 137.2 | 139.0 | 136.5 | 129.1 | 124.3 | 120.5 | 114.6 | 104.3 |
|---|
| Retained Earnings | | 840.2 | 844.4 | 815.3 | 825.7 | 835.8 | 821.3 | 799.3 | 800.2 | 807.1 | 790.9 |
|---|
| Comprehensive Income | | -12.6 | -13.7 | -17.4 | -17.9 | -15.3 | -12.4 | -7.9 | -8.2 | -10.2 | -9.0 |
|---|
| Total Common Equity | | 966.7 | 969.9 | 935.0 | 946.8 | 957.0 | 937.9 | 915.7 | 912.5 | 911.5 | 886.2 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 172.5 | 160.5 | 121.9 | 111.6 | 60.5 | 61.6 | 1.1 | 1.1 | 1.2 | 1.6 | 1.5 | 0.5 | 0.3 | 0.7 | 0.8 | 0.6 |
|---|
| Book Value | | 937.9 | 957.0 | 911.5 | 863.2 | 845.7 | 809.5 | 833.8 | 759.1 | 682.3 | 638.0 | 599.9 | 562.5 | 516.6 | 475.5 | 432.4 | 380.6 |
| Other |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 966.7 | 969.9 | 935.0 | 946.8 | 957.0 | 937.9 | 915.7 | 912.5 | 911.5 | 886.2 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 87.3 | 65.6 | 86.6 | 78.9 | 47.2 | 55.6 | 18.3 | 94.8 | 103.6 | 79.2 | 76.0 | 70.2 | 71.8 | 64.4 | 54.1 | 55.1 | 48.4 |
|---|
| Depreciation & Amortization | | 69.1 | 73.3 | 70.6 | 63.1 | 53.1 | 49.4 | 53.0 | 48.6 | 46.5 | 42.4 | 40.1 | 38.3 | 37.1 | 33.6 | 30.9 | 30.2 | 29.9 |
|---|
| Stock-Based Compensation | | 6.2 | 6.3 | 6.2 | 5.3 | 4.3 | 4.2 | 4.6 | 4.2 | 3.9 | 3.0 | 2.4 | 2.2 | 2.1 | 1.9 | 1.2 | 0.9 | 1.2 |
|---|
| Change Working Capital | | 15.8 | 3.8 | 3.4 | 12.4 | -88.8 | -4.9 | 6.3 | -10.6 | -20.4 | -8.0 | -6.2 | -9.2 | -4.7 | -13.5 | 0.2 | -5.3 | -14.7 |
|---|
| Change In Accounts Receivable | | 8.1 | 5.5 | 7.9 | 11.4 | -32.8 | -35.8 | 14.6 | -8.8 | -7.9 | -20.4 | 3.6 | -3.1 | -8.9 | -11.1 | -0.6 | -5.2 | -8.6 |
|---|
| Change In Accounts Payable | | 35.3 | 0.0 | -0.5 | -14.4 | 2.7 | -4.8 | 0.0 | 2.2 | -1.7 | 9.5 | 3.9 | 0.0 | 6.8 | 0.0 | 5.2 | 0.0 | 0.0 |
|---|
| Change In Inventories | | -2.7 | -2.3 | -1.0 | 9.5 | -49.4 | -14.2 | 7.9 | -3.2 | -9.6 | -7.4 | -6.3 | -3.5 | -2.4 | -1.8 | -6.5 | -6.3 | -4.4 |
|---|
| Other Non-cash Items | | 87.9 | 12.1 | -0.2 | 1.6 | 1.5 | 0.1 | 7.3 | 0.8 | 0.2 | 0.8 | 1.3 | 4.0 | 0.2 | 0.1 | -0.1 | -6.5 | 0.0 |
|---|
| Cash from Operations | | 193.1 | 0.0 | 0.0 | 172.3 | 26.1 | 101.5 | 92.1 | 147.5 | 123.4 | 125.3 | 121.2 | 105.3 | 106.5 | 86.5 | 89.4 | 80.5 | 68.0 |
| 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 | | 0.9 | 11.4 | 44.2 | 4.8 | 5.1 | 29.6 | 36.3 | 13.3 | 7.3 | 30.4 |
|---|
| Depreciation & Amortization | | 18.7 | 19.2 | 18.7 | 17.8 | 17.7 | 18.2 | 18.2 | 17.4 | 16.8 | 16.8 |
|---|
| Stock-Based Compensation | | 1.5 | 1.7 | 1.8 | 1.6 | 1.1 | 1.4 | 1.6 | 1.7 | 1.5 | 1.4 |
|---|
| Change Working Capital | | 14.0 | 8.1 | -3.3 | -12.2 | 11.3 | 20.0 | 8.9 | -20.3 | 23.5 | 3.7 |
|---|
| Change In Accounts Receivable | | 22.9 | 22.0 | -32.3 | -9.2 | 25.0 | 18.9 | -31.1 | -12.3 | 32.4 | 19.1 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | -11.1 | 0.0 | 0.0 | 0.0 | 0.0 | 7.3 |
|---|
| Change In Inventories | | 1.9 | 19.3 | -8.5 | -16.3 | 3.2 | 6.3 | 9.8 | -16.1 | -1.0 | 4.6 |
|---|
| Other Non-cash Items | | 1.2 | 26.0 | -10.2 | 0.1 | 0.1 | -29.0 | 0.1 | 0.0 | 0.1 | 2.2 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 66.3 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -84.6 | -82.9 | -73.6 | -104.7 | -87.3 | -53.6 | -57.8 | -57.1 | -60.0 | -72.2 | -48.7 | -50.1 | -38.8 | -35.8 | -42.8 | -29.1 | -33.5 |
|---|
| Acquisitions | | -5.5 | 1.4 | -7.0 | 0.0 | -221.3 | 6.1 | -57.2 | -1.2 | 2.6 | -47.7 | 2.3 | -0.6 | -28.4 | 1.2 | -7.9 | -8.8 | -25.2 |
|---|
| Investments | | -1.0 | 0.0 | 0.0 | -1.8 | 0.0 | -6.1 | -6.1 | -26.1 | -91.1 | -39.9 | -41.8 | -90.1 | -26.9 | -111.2 | -68.5 | -63.3 | -50.5 |
|---|
| Sales of Investment | | 4.4 | 0.0 | 0.0 | 9.7 | 12.0 | 60.9 | 73.2 | 39.2 | 75.3 | 23.0 | 13.2 | 110.1 | 7.2 | 25.3 | 109.7 | 37.6 | 67.4 |
|---|
| Other Investing Activities | | 1.5 | 0.0 | 0.0 | 3.6 | 0.4 | 2.6 | 3.4 | 1.9 | 0.1 | 1.5 | 0.4 | 0.9 | 0.8 | -0.3 | 0.1 | -0.3 | 0.4 |
|---|
| Cash from Investing | | -85.7 | 0.0 | 0.0 | -93.2 | -296.2 | 9.9 | -44.5 | -43.4 | -73.1 | -135.3 | -74.6 | -29.8 | -86.1 | -120.8 | -9.3 | -63.9 | -41.5 |
| 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 | | -19.0 | -21.6 | -22.7 | -19.5 | -19.1 | -17.2 | -19.7 | -16.7 | -19.9 | -28.3 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.0 | 0.0 | 0.0 | 1.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.4 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -22.8 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -118.1 | 0.0 | 0.0 | -28.2 | -70.3 | -0.1 | -0.3 | -0.4 | -0.4 | -0.4 | -0.4 | -0.2 | -0.3 | -0.3 | -0.3 | -0.2 | -0.1 |
|---|
| Debt Issued | | 118.7 | 160.5 | 38.6 | 38.5 | 121.3 | -0.9 | 60.9 | 0.3 | 0.2 | 0.0 | 0.5 | 1.2 | 0.5 | 0.0 | 0.2 | 0.4 | 0.8 |
|---|
| Issuance of Common Stock | | 18.6 | 0.0 | 0.0 | 15.2 | 16.2 | 20.3 | 7.9 | 14.2 | 8.9 | 7.2 | 6.6 | 4.7 | 3.3 | 3.9 | 4.2 | 5.4 | 3.1 |
|---|
| Repurchase of Common Stock | | 0.0 | -8.0 | 0.0 | 0.0 | 0.0 | -9.0 | -9.0 | 0.4 | -2.8 | -18.2 | -15.3 | -8.0 | -7.5 | -14.5 | -8.2 | 0.0 | -7.8 |
|---|
| Dividends Paid | | -56.2 | 0.0 | 0.0 | -53.9 | -48.4 | -44.8 | -42.1 | -36.6 | -33.1 | -30.9 | -28.5 | -26.2 | -20.9 | -11.5 | -9.5 | -8.5 | -7.7 |
|---|
| Other Financing Activities | | 32.2 | 0.0 | 0.0 | 0.0 | 124.8 | 9.0 | 0.0 | -0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Financing | | -108.8 | 0.0 | 0.0 | -66.8 | 22.2 | -24.7 | -43.5 | -22.8 | -27.3 | -42.2 | -37.6 | -29.7 | -25.4 | -22.4 | -13.8 | -3.4 | -12.6 |
| 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 | -56.0 |
|---|
| Debt Issued | | 163.6 | -3.6 | -1.0 | 3.6 | 4.1 | -12.0 | -6.1 | 31.3 | 25.4 | 6.1 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.9 |
|---|
| Repurchase of Common Stock | | -42.0 | -3.0 | 0.0 | -5.0 | 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 | 0.0 | -13.5 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.9 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -60.6 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -1.6 | 32.5 | 23.8 | 14.4 | -248.0 | 87.4 | 3.4 | 80.9 | 20.5 | -49.7 | 7.0 | 41.9 | -5.6 | -56.9 | 66.7 | 12.8 | 14.3 |
|---|
| Closing Cash Balance | | 64.0 | 105.9 | 73.4 | 49.6 | 35.2 | 283.2 | 195.8 | 192.4 | 111.5 | 91.0 | 140.7 | 133.7 | 91.8 | 97.3 | 154.2 | 87.5 | 74.7 |
| 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 | | -39.1 | 28.5 | 28.9 | -25.0 | 0.2 | 9.3 | 20.4 | -6.4 | 0.4 | -16.1 |
|---|
| Closing Cash Balance | | 66.8 | 105.9 | 77.4 | 48.5 | 73.6 | 73.4 | 64.0 | 43.6 | 50.0 | 49.6 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 108.4 | 82.3 | 99.5 | 67.5 | -61.2 | 47.9 | 34.3 | 90.4 | 63.3 | 53.2 | 72.5 | 55.2 | 67.7 | 50.7 | 46.6 | 51.3 | 34.5 |
|---|
| Real Free Cash Flow | | 102.2 | 75.9 | 93.3 | 62.2 | -65.5 | 43.7 | 29.7 | 86.1 | 59.5 | 50.1 | 70.1 | 53.0 | 65.6 | 48.9 | 45.4 | 50.4 | 33.2 |
| 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 | | 17.0 | 44.8 | 28.5 | -7.2 | 16.1 | 29.1 | 45.3 | -4.0 | 29.0 | 38.1 |
|---|
| Real Free Cash Flow | | 15.5 | 43.1 | 26.7 | -8.8 | 15.0 | 27.7 | 43.7 | -5.7 | 27.5 | 36.7 |