LRN
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 | | 2,519.2 | 2,405.3 | 2,040.1 | 1,837.4 | 1,686.7 | 1,536.8 | 1,040.8 | 1,015.8 | 917.7 | 888.5 | 872.7 | 948.3 | 919.6 | 848.2 | 708.4 | 522.4 | 384.5 |
|---|
| Cost of Revenues | | 1,529.2 | 1,461.4 | 1,276.5 | 1,190.3 | 1,090.2 | 1,001.9 | 693.2 | 663.4 | 592.5 | 557.3 | 546.5 | 607.8 | 569.2 | 498.4 | 417.0 | 307.1 | 222.0 |
|---|
| Gross Profit | | 990.0 | 943.9 | 763.6 | 647.1 | 596.5 | 534.9 | 347.5 | 352.3 | 325.2 | 331.2 | 326.2 | 340.5 | 350.3 | 349.8 | 291.4 | 215.3 | 162.4 |
| Revenue |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Total Revenues | | 631.3 | 620.9 | 653.6 | 613.4 | 587.2 | 551.1 | 534.2 | 520.8 | 504.9 | 480.2 |
|---|
| Cost of Revenues | | 371.6 | 378.8 | 414.7 | 364.1 | 347.4 | 335.2 | 346.0 | 319.5 | 303.7 | 307.3 |
|---|
| Gross Profit | | 259.6 | 242.1 | 238.9 | 249.3 | 239.9 | 215.9 | 188.2 | 201.3 | 201.2 | 172.9 |
| 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 | 15.5 | 0.0 | 0.0 | 0.0 | 9.5 | 9.2 | 12.5 | 10.1 | 14.4 | 14.2 | 21.1 | 25.6 | 16.3 | 9.6 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 481.6 | 439.8 | 424.4 | 315.1 | 297.4 | 290.4 | 305.6 | 302.2 | 307.7 | 313.3 | 283.0 | 236.8 | 174.8 | 117.4 |
|---|
| Depreciation & Amortization | | 119.3 | 114.7 | 109.7 | 119.5 | 97.9 | 90.1 | 72.1 | 71.4 | 75.3 | 74.3 | 68.2 | 83.8 | 86.3 | 65.7 | 58.0 | 42.9 | 25.8 |
|---|
| Total Operating Expenses | | 586.5 | 583.8 | 514.0 | 481.6 | 439.8 | 424.4 | 315.1 | 306.8 | 299.7 | 318.1 | 312.3 | 322.1 | 327.5 | 304.1 | 262.4 | 191.1 | 127.0 |
|---|
| Operating Income | | 403.5 | 360.1 | 249.6 | 165.5 | 156.6 | 110.5 | 32.5 | 45.5 | 25.5 | 13.1 | 13.9 | 18.4 | 22.9 | 45.7 | 29.0 | 24.2 | 35.5 |
| Operating Income |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| 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 | | 31.0 | 29.2 | 30.2 | 28.9 | 27.4 | 28.1 | 28.2 | 27.0 | 26.5 | 28.0 |
|---|
| Total Operating Expenses | | 112.8 | 173.1 | 182.1 | 118.5 | 114.8 | 168.5 | 114.5 | 113.0 | 116.9 | 169.6 |
|---|
| Operating Income | | 146.9 | 69.0 | 56.9 | 130.8 | 125.1 | 47.3 | 73.7 | 88.3 | 84.3 | 3.3 |
| 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 | 8.4 | 0.0 | 0.0 | 0.7 | 48.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 11.4 | 10.5 | 8.8 | 8.4 | -8.3 | -18.0 | 0.0 | -2.2 | 1.0 | 1.8 | 0.6 | -3.3 | 0.0 | 0.9 | 1.0 | 1.2 | 1.3 |
|---|
| Other Expense | | 12.2 | 20.9 | 19.1 | 7.0 | -9.6 | -15.2 | 1.0 | 2.9 | 1.0 | -10.0 | -0.6 | -3.3 | 6.4 | 0.9 | -1.0 | -1.2 | -1.3 |
|---|
| IBT | | 415.7 | 380.9 | 268.7 | 172.5 | 147.1 | 95.3 | 33.4 | 48.4 | 26.5 | 4.9 | 13.3 | 15.1 | 29.2 | 46.6 | 28.0 | 23.0 | 34.1 |
|---|
| Income Tax Expense | | 96.8 | 93.0 | 64.5 | 45.3 | 40.1 | 24.5 | 8.5 | 10.5 | -0.9 | 5.4 | 4.7 | 5.8 | 11.1 | 20.0 | 11.9 | 11.3 | 13.2 |
|---|
| Net Income | | 318.9 | 287.9 | 204.2 | 126.9 | 107.1 | 71.5 | 24.5 | 37.2 | 27.6 | 0.5 | 9.0 | 11.0 | 19.6 | 28.1 | 17.5 | 12.8 | 21.5 |
| Net Income |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 2.8 | 3.1 | 2.7 | 2.8 | 2.7 | 2.4 | 2.3 | 2.4 | 2.0 | 2.1 |
|---|
| Other Expense | | -13.4 | 14.2 | 7.4 | 4.0 | 4.7 | 4.8 | 5.2 | 6.0 | 4.7 | 3.1 |
|---|
| IBT | | 133.4 | 83.2 | 64.2 | 134.8 | 129.8 | 52.2 | 78.9 | 94.3 | 89.0 | 6.4 |
|---|
| Income Tax Expense | | 34.0 | 14.4 | 12.9 | 35.5 | 33.4 | 11.3 | 16.1 | 24.7 | 22.2 | 1.5 |
|---|
| Net Income | | 99.5 | 68.8 | 51.3 | 99.3 | 96.4 | 40.9 | 62.8 | 69.7 | 66.8 | 4.9 |
| 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 | $3.00 | $2.58 | $1.78 | $0.62 | $0.96 | $0.70 | $0.01 | $0.24 | $0.29 | $0.50 | $0.72 | $0.46 | $0.37 | $0.72 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $2.97 | $2.52 | $1.71 | $0.60 | $0.91 | $0.68 | $0.01 | $0.23 | $0.29 | $0.50 | $0.72 | $0.45 | $0.37 | $0.71 |
|---|
| Shares Outstanding | | 43.2 | 43.0 | 42.6 | 42.3 | 41.5 | 40.2 | 39.5 | 38.8 | 39.3 | 38.3 | 37.6 | 37.3 | 39.0 | 36.3 | 35.8 | 31.6 | 29.8 |
|---|
| Diluted Shares Outstanding | | 48.3 | 48.4 | 43.5 | 42.7 | 42.4 | 41.9 | 40.7 | 40.9 | 40.6 | 39.5 | 38.9 | 37.6 | 39.2 | 39.0 | 36.0 | 32.1 | 30.2 |
| Per Share Data |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| 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 | | 43.2 | 43.4 | 43.0 | 43.1 | 43.0 | 42.9 | 44.3 | 42.7 | 42.6 | 42.5 |
|---|
| Diluted Shares Outstanding | | 48.3 | 49.2 | 49.8 | 49.2 | 47.5 | 43.7 | 44.2 | 43.7 | 43.5 | 43.0 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 500.6 | 782.5 | 500.6 | 410.8 | 389.4 | 386.1 | 212.3 | 283.1 | 231.1 | 230.9 | 214.0 | 195.9 | 196.1 | 181.5 | 144.7 | 193.1 | 81.8 |
|---|
| Short Term Investments | | 191.7 | 202.8 | 191.7 | 111.9 | 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 | | 692.3 | 985.3 | 692.3 | 410.8 | 389.4 | 386.1 | 212.3 | 283.1 | 231.1 | 230.9 | 214.0 | 195.9 | 196.1 | 181.5 | 144.7 | 193.1 | 81.8 |
|---|
| Accounts Receivable | | 472.8 | 559.6 | 472.8 | 463.7 | 418.6 | 369.3 | 236.1 | 191.6 | 176.3 | 192.2 | 169.6 | 188.2 | 194.7 | 186.5 | 160.9 | 96.2 | 71.2 |
|---|
| Inventory | | 36.7 | 37.6 | 36.7 | 36.7 | 36.0 | 39.7 | 28.3 | 29.9 | 31.1 | 30.5 | 30.6 | 29.6 | 33.8 | 44.4 | 37.9 | 30.6 | 26.2 |
|---|
| Other Current Assets | | 43.7 | 50.3 | 43.7 | 154.0 | 80.6 | 43.0 | 11.5 | 12.3 | 10.4 | 12.0 | 22.0 | 24.9 | 25.5 | 23.9 | 14.6 | 9.1 | 7.3 |
|---|
| Total Current Assets | | 1,245.4 | 1,632.7 | 1,245.4 | 1,065.2 | 950.5 | 857.5 | 501.3 | 529.7 | 459.2 | 473.6 | 445.9 | 459.0 | 465.2 | 457.9 | 386.8 | 348.1 | 203.3 |
| Current Assets |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Cash And Equivalents | | 518.4 | 782.5 | 529.0 | 515.0 | 317.8 | 500.6 | 376.6 | 354.4 | 254.6 | 410.8 |
|---|
| Short Term Investments | | 196.7 | 202.8 | 195.1 | 202.4 | 204.5 | 191.7 | 174.9 | 151.2 | 105.3 | 111.9 |
|---|
| Total Cash & ST Investments | | 715.1 | 985.3 | 724.2 | 717.5 | 522.2 | 692.3 | 551.5 | 505.6 | 359.9 | 410.8 |
|---|
| Accounts Receivable | | 809.3 | 559.6 | 699.8 | 582.5 | 675.7 | 472.8 | 577.8 | 509.6 | 629.6 | 463.7 |
|---|
| Inventory | | 19.8 | 37.6 | 22.4 | 20.7 | 22.3 | 36.7 | 21.0 | 19.5 | 21.8 | 36.7 |
|---|
| Other Current Assets | | 105.9 | 50.3 | 66.6 | 67.7 | 71.1 | 43.7 | 58.8 | 54.1 | 69.0 | 154.0 |
|---|
| Total Current Assets | | 1,650.1 | 1,632.7 | 1,513.0 | 1,388.5 | 1,291.3 | 1,245.4 | 1,209.1 | 1,088.9 | 1,080.3 | 1,065.2 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 105.4 | 94.5 | 105.4 | 121.8 | 147.0 | 166.7 | 150.4 | 32.0 | 28.9 | 26.3 | 28.4 | 34.4 | 48.6 | 56.1 | 90.6 | 71.0 | 40.7 |
|---|
| Goodwill | | 246.7 | 246.7 | 246.7 | 246.7 | 241.0 | 240.4 | 174.9 | 90.2 | 90.2 | 87.2 | 87.3 | 66.2 | 58.1 | 61.4 | 61.6 | 55.6 | 1.8 |
|---|
| Intangible Assets | | 195.5 | 152.1 | 195.5 | 209.0 | 211.0 | 207.2 | 174.8 | 119.4 | 127.0 | 142.1 | 156.5 | 142.6 | 134.4 | 140.2 | 97.1 | 93.9 | 53.9 |
|---|
| Long-Term Investments | | 21.9 | 26.1 | 21.9 | 3.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -9.0 | -7.7 | -11.4 | 10.0 | 10.0 | 0.0 |
|---|
| Other Long-Term Assets | | 98.4 | 115.4 | 98.4 | 105.9 | 93.9 | 105.5 | 71.8 | 48.3 | 36.7 | 6.1 | 15.9 | 6.5 | 5.4 | 3.2 | -13.5 | -3.7 | 2.2 |
|---|
| Total Long-Term Assets | | 675.0 | 661.2 | 675.0 | 695.5 | 693.0 | 719.8 | 572.0 | 290.0 | 282.8 | 261.7 | 288.2 | 249.6 | 246.5 | 260.9 | 262.0 | 234.0 | 104.6 |
|---|
| Total Assets | | 1,920.5 | 2,294.0 | 1,920.5 | 1,760.7 | 1,643.5 | 1,577.3 | 1,073.3 | 819.6 | 742.0 | 735.3 | 734.1 | 708.6 | 711.7 | 718.9 | 648.8 | 582.1 | 307.9 |
| Long-Term Assets |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Property, Plant & Equipment | | 126.9 | 94.5 | 134.5 | 133.2 | 136.4 | 105.4 | 114.9 | 121.2 | 125.7 | 121.8 |
|---|
| Goodwill | | 246.7 | 246.7 | 246.7 | 246.7 | 246.7 | 246.7 | 246.7 | 246.7 | 246.7 | 246.7 |
|---|
| Intangible Assets | | 152.1 | 152.1 | 185.6 | 186.2 | 187.6 | 195.5 | 199.4 | 200.5 | 203.9 | 209.0 |
|---|
| Long-Term Investments | | 34.4 | 26.1 | 33.1 | 0.0 | 0.0 | 21.9 | 31.2 | 37.0 | 32.7 | 3.3 |
|---|
| Other Long-Term Assets | | 122.9 | 115.4 | 91.8 | 116.2 | 109.9 | 98.4 | 76.1 | 78.4 | 76.6 | 105.9 |
|---|
| Total Long-Term Assets | | 683.0 | 661.2 | 695.0 | 682.3 | 680.6 | 675.0 | 683.1 | 693.3 | 687.4 | 695.5 |
|---|
| Total Assets | | 2,333.1 | 2,294.0 | 2,207.9 | 2,070.8 | 1,972.0 | 1,920.5 | 1,892.2 | 1,782.2 | 1,767.6 | 1,760.7 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 41.0 | 44.0 | 41.0 | 48.9 | 62.0 | 62.1 | 40.4 | 50.5 | 29.4 | 30.1 | 25.9 | 29.8 | 31.0 | 21.8 | 24.0 | 21.2 | 12.7 |
|---|
| Short-Term Debt | | 41.9 | 53.7 | 41.9 | 100.1 | 50.2 | 48.0 | 134.0 | 19.6 | 13.4 | 11.9 | 13.2 | 16.6 | 20.5 | 19.8 | 17.1 | 13.4 | 12.2 |
|---|
| Other Current Liabilities | | 125.7 | 178.2 | 125.7 | 84.0 | 136.2 | 158.0 | 74.6 | 62.7 | 50.4 | 51.0 | 57.9 | 39.3 | 37.9 | 39.0 | 31.2 | 27.2 | 19.4 |
|---|
| Current Liabilities | | 244.3 | 302.9 | 244.3 | 309.1 | 302.1 | 306.2 | 273.4 | 155.6 | 116.2 | 117.8 | 123.0 | 110.7 | 113.8 | 109.2 | 97.6 | 83.7 | 53.9 |
| Current Liabilities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Accounts Payable | | 55.6 | 44.0 | 40.2 | 30.9 | 50.1 | 41.0 | 37.2 | 31.3 | 74.6 | 48.9 |
|---|
| Short-Term Debt | | 65.8 | 53.7 | 56.3 | 55.8 | 51.8 | 41.9 | 43.8 | 45.9 | 49.8 | 100.1 |
|---|
| Other Current Liabilities | | 103.3 | 178.2 | 140.1 | 127.2 | 96.5 | 125.7 | 130.1 | 99.4 | 90.8 | 84.0 |
|---|
| Current Liabilities | | 243.6 | 302.9 | 269.6 | 230.7 | 230.7 | 244.3 | 282.0 | 240.9 | 299.1 | 309.1 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 414.7 | 496.1 | 486.3 | 493.7 | 515.5 | 418.3 | 101.2 | 5.1 | 12.7 | 10.0 | 9.9 | 13.0 | 16.4 | 16.1 | 15.9 | 10.9 | 8.4 |
|---|
| Capital Leases | | 71.6 | 0.0 | 71.6 | 130.8 | 154.2 | 167.0 | 135.2 | 24.6 | 26.0 | 21.9 | 23.1 | 29.7 | 36.9 | 35.5 | 31.1 | 20.5 | 18.7 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | -2.1 | 3.2 | 31.9 | 13.8 | 16.7 | 12.6 | 16.7 | 18.5 | 22.5 | 22.5 | 33.3 | 31.6 | 9.6 | 0.0 |
|---|
| Total Liabilities | | 744.4 | 814.3 | 744.4 | 813.4 | 831.0 | 772.6 | 397.9 | 186.2 | 154.8 | 160.9 | 175.3 | 171.7 | 182.7 | 185.1 | 154.0 | 112.1 | 81.9 |
| Long-Term Liabilities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Long-Term Debt | | 522.2 | 496.1 | 505.5 | 505.5 | 508.4 | 486.3 | 492.6 | 496.0 | 498.1 | 493.7 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 145.7 | 145.1 | 71.6 | 78.3 | 82.2 | 84.6 | 130.8 |
|---|
| Def. Tax Liability | | 21.6 | 0.0 | 0.0 | 0.5 | 2.3 | 0.0 | 0.0 | 0.0 | 0.0 | -2.1 |
|---|
| Total Liabilities | | 805.7 | 814.3 | 790.6 | 752.7 | 757.6 | 744.4 | 789.0 | 749.5 | 809.2 | 813.4 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 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 | 63.1 | 63.1 | 63.1 | 0.0 |
|---|
| Retained Earnings | | 558.5 | 846.5 | 558.5 | 354.3 | 227.5 | 112.2 | 47.0 | 22.4 | -13.4 | -41.0 | -41.4 | -50.5 | -61.5 | -81.1 | -109.2 | -126.7 | -139.5 |
|---|
| Comprehensive Income | | 0.0 | -0.1 | 0.0 | 0.0 | 0.1 | -0.5 | 0.1 | 0.0 | -0.3 | -0.2 | -0.3 | -1.1 | -0.1 | -0.3 | 0.1 | 0.0 | -63.6 |
|---|
| Total Common Equity | | 1,176.0 | 1,479.6 | 1,176.0 | 947.3 | 812.6 | 804.6 | 675.3 | 633.4 | 587.2 | 574.3 | 558.7 | 536.9 | 528.9 | 530.2 | 473.5 | 448.6 | 221.9 |
| Total Common Equity |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 915.3 | 846.5 | 795.1 | 695.8 | 599.4 | 558.5 | 495.7 | 426.0 | 359.2 | 354.3 |
|---|
| Comprehensive Income | | -0.1 | -0.1 | -0.1 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 1,527.4 | 1,479.6 | 1,417.4 | 1,318.1 | 1,214.3 | 1,176.0 | 1,103.2 | 1,032.7 | 958.5 | 947.3 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 528.2 | 549.8 | 528.2 | 543.8 | 565.7 | 466.3 | 235.2 | 24.6 | 26.0 | 21.9 | 23.1 | 29.7 | 36.9 | 35.9 | 33.0 | 24.2 | 20.6 |
|---|
| Book Value | | 1,176.0 | 1,479.6 | 1,176.0 | 947.3 | 812.6 | 804.6 | 675.3 | 633.4 | 587.2 | 574.3 | 558.7 | 536.9 | 528.9 | 533.8 | 494.8 | 469.9 | 226.0 |
| Other |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 1,527.4 | 1,479.6 | 1,417.4 | 1,318.1 | 1,214.3 | 1,176.0 | 1,103.2 | 1,032.7 | 958.5 | 947.3 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 204.2 | 287.9 | 204.2 | 126.9 | 107.1 | 71.5 | 24.5 | 37.2 | 27.4 | -0.5 | 8.6 | 9.3 | 18.1 | 26.5 | 16.1 | 11.7 | 20.9 |
|---|
| Depreciation & Amortization | | 108.4 | 114.7 | 109.7 | 110.4 | 97.9 | 90.1 | 72.1 | 71.4 | 75.3 | 74.3 | 68.2 | 83.8 | 86.3 | 65.7 | 58.0 | 42.9 | 25.8 |
|---|
| Stock-Based Compensation | | 31.5 | 36.8 | 31.5 | 20.3 | 18.6 | 39.3 | 23.6 | 16.7 | 20.8 | 22.6 | 18.6 | 21.3 | 22.8 | 14.4 | 10.1 | 9.5 | 5.9 |
|---|
| Change Working Capital | | -97.6 | -76.9 | -109.0 | -67.5 | -64.9 | -117.8 | -60.9 | 2.3 | -24.8 | -19.4 | 22.5 | -4.6 | 5.7 | -21.2 | -67.5 | -5.6 | -6.1 |
|---|
| Change In Accounts Receivable | | -32.1 | -102.2 | -32.1 | -54.9 | -57.5 | -143.1 | -37.8 | -21.6 | 12.0 | -27.7 | 14.5 | -1.9 | -12.3 | -27.7 | -64.3 | -15.8 | -18.5 |
|---|
| Change In Accounts Payable | | -6.8 | 0.3 | -6.8 | -12.0 | 0.0 | 18.9 | -6.2 | 20.2 | -2.3 | 5.3 | -3.9 | -1.2 | 9.8 | -2.1 | 2.8 | 2.7 | 2.3 |
|---|
| Change In Inventories | | -8.9 | -6.2 | -8.9 | -19.4 | 4.8 | -39.2 | -16.2 | -3.3 | -3.8 | -0.3 | -1.8 | 2.9 | 6.3 | -6.9 | -8.9 | -4.6 | 4.8 |
|---|
| Other Non-cash Items | | 128.4 | 88.1 | 39.6 | 23.5 | 47.0 | 48.5 | 22.5 | 10.3 | 8.9 | 18.8 | 7.7 | 13.4 | -2.3 | -6.0 | 6.0 | -2.2 | -2.8 |
|---|
| Cash from Operations | | 290.2 | 0.0 | 0.0 | 203.2 | 206.9 | 134.2 | 80.4 | 141.6 | 103.6 | 88.7 | 121.8 | 120.1 | 123.5 | 95.3 | 33.0 | 67.2 | 55.5 |
| Cash Flow From Operating Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Income | | 99.5 | 68.8 | 51.3 | 99.3 | 96.4 | 40.9 | 62.8 | 69.7 | 66.8 | 4.9 |
|---|
| Depreciation & Amortization | | 31.0 | 29.2 | 30.2 | 28.9 | 27.4 | 28.1 | 28.2 | 27.0 | 26.5 | 28.0 |
|---|
| Stock-Based Compensation | | 10.3 | 10.2 | 11.9 | 8.5 | 7.9 | 8.4 | 10.2 | 5.3 | 7.6 | 8.4 |
|---|
| Change Working Capital | | -50.4 | -356.0 | 165.8 | -87.0 | 87.6 | -243.3 | 56.5 | -35.4 | 69.4 | -199.5 |
|---|
| Change In Accounts Receivable | | -64.6 | -253.0 | 138.2 | -121.0 | 90.6 | -210.0 | 101.1 | -71.9 | 114.0 | -175.2 |
|---|
| Change In Accounts Payable | | -11.9 | 15.7 | 0.8 | 8.5 | -19.8 | 10.8 | 4.7 | 4.4 | -44.7 | 28.7 |
|---|
| Change In Inventories | | 36.3 | -36.3 | -2.6 | 0.4 | 5.2 | -9.3 | -6.1 | -3.6 | 15.2 | -14.3 |
|---|
| Other Non-cash Items | | 10.7 | 2.5 | 62.5 | 7.0 | 5.6 | 13.0 | 6.9 | 7.1 | 10.5 | 15.0 |
|---|
| 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 | | -61.6 | -1.8 | -2.3 | -66.5 | -67.6 | -52.3 | -45.0 | -48.4 | -43.2 | -48.2 | -62.9 | -61.7 | -49.4 | -50.3 | -32.5 | -29.6 | -10.4 |
|---|
| Acquisitions | | -5.2 | 0.0 | 0.0 | -1.7 | -3.9 | -72.9 | -172.4 | -13.1 | -7.3 | -9.1 | -20.0 | -6.5 | 0.0 | 0.0 | -12.6 | -25.4 | 0.0 |
|---|
| Investments | | -277.6 | -260.2 | -277.6 | -140.6 | -84.7 | -40.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -16.1 | -28.1 | -13.9 |
|---|
| Sales of Investment | | 204.5 | 252.9 | 204.5 | 91.9 | 45.4 | 48.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 28.8 | 53.5 | 0.0 |
|---|
| Other Investing Activities | | -5.2 | 0.0 | 0.0 | -1.4 | 0.0 | -48.5 | 0.0 | 0.4 | 0.0 | 0.1 | 0.0 | 0.0 | 3.6 | 0.0 | -28.8 | -53.5 | -0.8 |
|---|
| Cash from Investing | | -139.9 | 0.0 | 0.0 | -118.2 | -110.8 | -165.4 | -217.4 | -61.1 | -50.5 | -57.2 | -82.9 | -68.3 | -45.8 | -50.3 | -61.2 | -83.0 | -25.1 |
| Cash Flow From Investing Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Capital Expenditure | | -16.0 | -0.3 | -0.4 | -0.2 | -0.5 | -0.7 | -0.8 | 0.2 | 0.0 | -1.7 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | -0.1 | -0.2 |
|---|
| Investments | | -67.9 | -62.2 | -32.4 | -81.9 | -85.7 | -60.2 | -115.4 | -42.1 | -88.6 | -31.5 |
|---|
| Sales of Investment | | 121.7 | 61.8 | 31.4 | 80.8 | 86.3 | 54.4 | 97.5 | 26.7 | 39.6 | 40.7 |
|---|
| 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 | | -37.3 | 0.0 | 0.0 | -43.0 | -33.0 | -124.3 | -32.7 | -21.0 | -13.3 | -15.7 | -17.4 | -21.9 | -23.1 | -21.8 | -18.4 | -32.1 | -14.0 |
|---|
| Debt Issued | | 21.7 | 21.5 | -15.6 | 21.1 | 132.4 | 355.4 | 243.2 | 19.7 | 17.4 | 14.5 | 10.9 | 14.7 | 24.1 | 24.7 | 27.2 | 35.7 | 34.6 |
|---|
| Issuance of Common Stock | | 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 | 125.6 | 0.0 |
|---|
| Repurchase of Common Stock | | -8.2 | -21.5 | 0.0 | -13.5 | -37.9 | -9.2 | -6.8 | 0.0 | -27.5 | -6.2 | -3.4 | -29.1 | -53.6 | -2.5 | -0.3 | -1.6 | 0.0 |
|---|
| Dividends Paid | | 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 | -31.9 | 0.0 |
|---|
| Other Financing Activities | | -6.1 | 0.0 | 0.0 | -7.0 | -22.4 | 338.1 | 105.1 | -8.0 | -10.1 | 7.2 | 0.0 | 0.7 | 12.6 | 16.1 | -1.0 | 67.2 | 15.8 |
|---|
| Cash from Financing | | -60.5 | 0.0 | 0.0 | -63.5 | -93.3 | 204.6 | 65.6 | -29.0 | -50.9 | -14.6 | -20.8 | -50.4 | -64.0 | -8.2 | -19.8 | 127.1 | 1.9 |
| Cash Flow From Financing Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 588.0 | 38.3 | -12.0 | 0.5 | 1.1 | 32.0 | -8.2 | -5.5 | -5.9 | 4.1 |
|---|
| 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 | | -88.6 | 0.0 | -0.8 | 12.0 | -0.8 | -11.2 | 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 | 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 | | 89.8 | 281.9 | 89.8 | 21.4 | 2.8 | 173.3 | -71.3 | 51.5 | 2.2 | 16.9 | 18.1 | -0.3 | 14.6 | 36.8 | -48.4 | 111.3 | 32.3 |
|---|
| Closing Cash Balance | | 500.6 | 782.5 | 500.6 | 410.8 | 389.4 | 386.6 | 213.3 | 284.6 | 233.1 | 230.9 | 214.0 | 195.9 | 196.1 | 181.5 | 144.7 | 193.1 | 81.8 |
| Cash position |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Change in Cash | | -21.3 | -264.1 | 251.4 | 13.5 | 199.9 | -182.8 | 124.0 | 22.2 | 99.8 | -156.2 |
|---|
| Closing Cash Balance | | 497.1 | 518.4 | 782.5 | 531.1 | 517.6 | 317.8 | 500.6 | 376.6 | 354.4 | 254.6 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 228.6 | 372.8 | 217.2 | 136.6 | 139.3 | 81.9 | 35.4 | 93.2 | 60.4 | 40.5 | 58.9 | 58.3 | 74.1 | 44.9 | 0.5 | 37.7 | 45.2 |
|---|
| Real Free Cash Flow | | 197.1 | 336.0 | 185.7 | 116.3 | 120.7 | 42.6 | 11.8 | 76.5 | 39.6 | 17.9 | 40.3 | 37.0 | 51.3 | 30.6 | -9.6 | 28.2 | 39.2 |
| Free Cash Flow |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Free Cash Flow | | 106.2 | -217.5 | 283.7 | 37.3 | 208.6 | -156.8 | 155.8 | 52.2 | 160.6 | -151.5 |
|---|
| Real Free Cash Flow | | 95.9 | -227.7 | 271.8 | 28.8 | 200.6 | -165.2 | 145.6 | 47.0 | 153.1 | -159.9 |