LTC
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 | | 262.9 | 262.9 | 209.8 | 197.2 | 175.2 | 155.3 | 159.3 | 185.3 | 168.6 | 168.1 | 161.6 | 136.2 | 119.0 | 105.0 | 94.0 | 85.2 | 74.3 |
|---|
| Cost of Revenues | | 65.4 | 65.4 | 12.9 | 14.4 | 15.5 | 15.4 | 15.1 | 16.8 | 30.2 | 29.9 | 26.4 | 17.5 | 13.1 | 11.4 | 9.9 | 9.2 | 8.2 |
|---|
| Gross Profit | | 197.5 | 197.5 | 196.9 | 182.8 | 159.7 | 139.9 | 144.3 | 168.5 | 138.4 | 138.1 | 135.1 | 118.7 | 105.8 | 93.6 | 84.1 | 76.0 | 66.1 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 84.3 | 69.3 | 60.2 | 49.0 | 52.6 | 55.8 | 50.1 | 51.4 | 50.4 | 49.3 |
|---|
| Cost of Revenues | | 30.1 | 19.9 | 12.2 | 3.1 | 3.1 | 3.2 | 3.2 | 3.4 | 3.7 | 3.3 |
|---|
| Gross Profit | | 54.2 | 49.3 | 48.0 | 45.9 | 49.5 | 52.6 | 46.9 | 48.0 | 46.7 | 46.0 |
| 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 | 24.3 | 23.7 | 21.5 | 19.7 | 18.5 | 19.2 | 17.5 | 17.4 | 15.1 | 11.8 | 11.6 | 10.0 | 9.2 | 8.2 |
|---|
| Depreciation & Amortization | | 37.9 | 37.9 | 36.4 | 37.4 | 36.9 | 38.3 | 28.6 | 39.2 | 37.6 | 37.6 | 35.9 | 29.4 | 25.5 | 24.7 | 22.2 | 19.6 | 16.1 |
|---|
| Total Operating Expenses | | 70.7 | 70.7 | 104.5 | 94.0 | 62.7 | 60.8 | 58.8 | 57.8 | 56.8 | 54.9 | 53.8 | 45.2 | 37.4 | 38.2 | 32.2 | 28.7 | 26.1 |
|---|
| Operating Income | | 126.7 | 126.7 | 92.4 | 90.0 | 99.1 | 80.6 | 95.6 | 113.1 | 152.2 | 81.3 | 80.4 | 70.7 | 68.4 | 66.8 | 61.9 | 56.5 | 48.2 |
| 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 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.9 | 6.0 |
|---|
| Depreciation & Amortization | | 10.9 | 9.0 | 8.8 | 9.2 | 9.2 | 9.1 | 9.0 | 9.1 | 0.2 | 0.2 |
|---|
| Total Operating Expenses | | 9.1 | 16.7 | 17.6 | 27.4 | 30.6 | 22.4 | 27.8 | 23.7 | 10.1 | 15.6 |
|---|
| Operating Income | | 45.1 | 32.6 | 30.4 | 18.6 | 18.9 | 30.2 | 19.1 | 24.3 | 36.6 | 22.3 |
| 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 | 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 |
|---|
| Interest Expense | | 35.3 | 35.3 | 40.3 | 47.0 | 31.4 | 27.4 | 29.7 | 30.6 | 30.2 | 29.9 | 26.4 | 17.5 | 13.1 | 11.4 | 9.9 | 6.4 | 2.7 |
|---|
| Other Expense | | -2.7 | -2.7 | 2.4 | 1.5 | 1.5 | -24.3 | 0.0 | -32.2 | 73.5 | 4.1 | 3.8 | -0.5 | 5.0 | -11.4 | -0.6 | -0.4 | 0.3 |
|---|
| IBT | | 124.1 | 124.1 | 94.9 | 91.5 | 100.6 | 56.2 | 95.7 | 80.9 | 155.1 | 87.3 | 85.1 | 73.1 | 73.4 | 55.4 | 51.3 | 49.3 | 45.9 |
|---|
| Income Tax Expense | | 0.2 | 0.2 | 0.0 | 0.0 | -0.4 | 29.2 | 29.8 | 33.3 | 33.1 | 32.2 | 27.6 | 19.3 | 13.1 | -2.4 | 10.0 | 7.2 | 2.7 |
|---|
| Net Income | | 118.0 | 118.0 | 91.0 | 89.7 | 100.0 | 27.1 | 65.9 | 47.6 | 155.0 | 87.3 | 85.1 | 73.1 | 73.4 | 57.8 | 51.3 | 49.3 | 45.9 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.0 |
|---|
| Interest Expense | | 10.6 | 8.8 | 8.0 | 7.9 | 8.4 | 10.0 | 10.9 | 11.0 | 12.4 | 12.7 |
|---|
| Other Expense | | 58.7 | -51.1 | -13.9 | 3.7 | 0.7 | 0.7 | 0.7 | 0.4 | 9.7 | 0.4 |
|---|
| IBT | | 103.9 | -18.5 | 16.5 | 22.2 | 19.6 | 30.9 | 19.7 | 24.7 | 38.0 | 22.6 |
|---|
| Income Tax Expense | | 0.2 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.9 | 13.5 |
|---|
| Net Income | | 102.2 | -20.0 | 15.1 | 20.7 | 18.1 | 29.4 | 19.4 | 24.2 | 28.2 | 22.2 |
| 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 | $2.16 | $2.49 | $0.69 | $1.68 | $1.20 | $3.93 | $2.21 | $2.21 | $1.97 | $2.01 | $1.64 | $1.58 | $1.36 | $1.21 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $2.16 | $2.48 | $0.69 | $1.68 | $1.20 | $3.89 | $2.20 | $2.21 | $1.94 | $1.99 | $1.63 | $1.57 | $1.36 | $1.21 |
|---|
| Shares Outstanding | | 46.2 | 46.2 | 43.7 | 41.3 | 39.9 | 39.2 | 39.2 | 39.6 | 39.5 | 39.4 | 38.4 | 35.6 | 34.6 | 33.1 | 30.2 | 29.2 | 24.5 |
|---|
| Diluted Shares Outstanding | | 46.6 | 46.6 | 44.2 | 41.4 | 40.1 | 39.2 | 39.3 | 39.8 | 39.8 | 39.6 | 38.6 | 37.3 | 36.6 | 33.1 | 30.3 | 29.2 | 24.6 |
| 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 | $0.67 | $0.54 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.67 | $0.54 |
|---|
| Shares Outstanding | | 46.2 | 45.4 | 45.7 | 45.3 | 45.0 | 43.9 | 43.2 | 42.9 | 41.7 | 41.2 |
|---|
| Diluted Shares Outstanding | | 46.6 | 46.1 | 46.0 | 45.7 | 45.5 | 44.4 | 43.5 | 43.0 | 42.0 | 41.2 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 6.2 | 9.4 | 20.3 | 10.4 | 5.2 | 7.8 | 4.2 | 2.7 | 5.2 | 8.0 | 12.9 | 25.2 | 6.8 | 7.2 | 4.4 | 6.9 |
|---|
| Short Term Investments | | 949.3 | 0.0 | 0.0 | 19.3 | 1,034.0 | 1,102.4 | 1,136.8 | 1,106.6 | 1,086.1 | 1,025.7 | 947.4 | 0.0 | 0.0 | 0.0 | 6.5 | 6.5 |
|---|
| Total Cash & ST Investments | | 6.2 | 9.4 | 20.3 | 10.4 | 5.2 | 7.8 | 4.2 | 2.7 | 5.2 | 8.0 | 12.9 | 25.2 | 6.8 | 7.2 | 10.9 | 13.4 |
|---|
| Accounts Receivable | | 134.6 | 803.0 | 19.6 | 592.0 | 436.4 | 328.9 | 344.3 | 350.2 | 319.8 | 311.2 | 266.7 | 200.3 | 196.5 | 70.3 | 25.3 | 21.7 |
|---|
| Inventory | | 4.2 | 0.7 | 0.0 | 13.0 | 0.0 | 0.0 | 62.0 | 5.7 | 3.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.2 | 8.2 |
|---|
| Other Current Assets | | -140.8 | 15.2 | 328.9 | 11.1 | 4.2 | 5.3 | 5.1 | 4.0 | 23.7 | 22.9 | 21.4 | 9.9 | 6.8 | 7.5 | 0.1 | 0.7 |
|---|
| Total Current Assets | | 895.9 | 828.3 | 368.8 | 624.1 | 445.8 | 342.0 | 380.5 | 362.8 | 352.6 | 342.1 | 301.1 | 235.5 | 210.0 | 85.0 | 46.4 | 44.0 |
| 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 | | 17.9 | 7.6 | 23.3 | 9.4 | 35.0 | 6.2 | 9.0 | 20.3 | 11.3 | 7.0 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 988.0 | 1,007.8 | 1,024.1 |
|---|
| Total Cash & ST Investments | | 17.9 | 7.6 | 23.3 | 9.4 | 35.0 | 6.2 | 9.0 | 20.3 | 11.3 | 7.0 |
|---|
| Accounts Receivable | | 20.5 | 842.3 | 802.1 | 803.0 | 847.0 | 885.5 | 814.7 | 269.6 | 270.7 | 267.5 |
|---|
| Inventory | | 0.0 | 0.0 | 42.5 | 0.7 | 4.1 | 4.2 | 0.4 | 18.4 | 9.4 | 6.1 |
|---|
| Other Current Assets | | 450.5 | 19.0 | -27.8 | 15.2 | -4.1 | -4.2 | 0.0 | 556.3 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 488.9 | 868.9 | 840.0 | 828.3 | 882.1 | 891.7 | 824.1 | 864.6 | 830.3 | 799.8 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 945.1 | 0.0 | 969.6 | 1,008.5 | 0.0 | 1,102.4 | 1,110.0 | 1,102.8 | 1,082.3 | 0.0 | 0.0 | 726.5 | 718.9 | 701.5 | 541.8 | 454.1 |
|---|
| 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 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 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 |
|---|
| Long-Term Investments | | 30.5 | 30.6 | 19.3 | 19.3 | 19.3 | 11.3 | 19.0 | 30.6 | 29.9 | 25.2 | 24.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 19.2 | 927.3 | 1.6 | 4.1 | 1,039.7 | 3.8 | 4.7 | 17.4 | 0.8 | 1,027.5 | 950.3 | 3.8 | 2.5 | 3.0 | 58.9 | 63.2 |
|---|
| Total Long-Term Assets | | 994.8 | 957.9 | 990.5 | 1,032.0 | 1,059.0 | 1,117.5 | 1,133.7 | 1,150.8 | 1,113.0 | 1,052.8 | 974.3 | 730.3 | 721.4 | 704.6 | 600.7 | 517.3 |
|---|
| Total Assets | | 1,890.7 | 1,786.1 | 1,855.1 | 1,656.1 | 1,504.8 | 1,459.5 | 1,514.2 | 1,513.6 | 1,465.6 | 1,394.9 | 1,275.4 | 965.8 | 931.4 | 789.6 | 647.1 | 561.3 |
| 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 | | 1,129.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 969.6 | 998.3 | 1,018.1 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 6.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 19.8 | 17.8 | 17.6 | 30.6 | 30.6 | 30.5 | 19.3 | 19.3 | 19.3 | 19.3 |
|---|
| Other Long-Term Assets | | 399.7 | 908.7 | 917.9 | 927.3 | 959.0 | 968.5 | 975.0 | 1.6 | 19.9 | 21.0 |
|---|
| Total Long-Term Assets | | 1,555.5 | 926.5 | 935.5 | 957.9 | 989.6 | 999.0 | 994.3 | 990.5 | 1,037.6 | 1,058.4 |
|---|
| Total Assets | | 2,044.4 | 1,795.4 | 1,775.5 | 1,786.1 | 1,871.6 | 1,890.7 | 1,818.4 | 1,855.1 | 1,867.9 | 1,858.2 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 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 |
|---|
| Short-Term Debt | | 281.8 | 144.4 | 0.0 | 130.0 | 623.4 | 559.5 | 599.5 | 533.0 | 571.0 | 502.3 | 451.4 | 281.6 | 255.8 | 185.8 | 100.0 | 0.0 |
|---|
| Other Current Liabilities | | 47.0 | 48.5 | 47.5 | 37.9 | -586.4 | -525.2 | -564.1 | -497.4 | -531.6 | -456.8 | -407.0 | -257.6 | -235.7 | -163.3 | -80.8 | 12.3 |
|---|
| Current Liabilities | | 328.7 | 192.9 | 47.5 | 167.9 | 37.0 | 34.3 | 35.4 | 35.6 | 39.4 | 45.5 | 44.4 | 24.1 | 20.1 | 22.5 | 19.2 | 12.3 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 5.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 0.0 | 268.4 | 148.9 | 144.4 | 240.2 | 281.8 | 277.1 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 16.9 | 54.0 | 44.0 | 48.5 | 44.9 | 47.0 | 39.3 | 47.5 | 856.6 | 853.8 |
|---|
| Current Liabilities | | 22.3 | 322.4 | 192.9 | 192.9 | 285.0 | 328.7 | 316.4 | 47.5 | 413.5 | 371.6 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 861.0 | 540.3 | 891.3 | 637.9 | 722.7 | 649.4 | 693.4 | 645.0 | 667.5 | 609.4 | 571.9 | 281.6 | 278.8 | 303.9 | 159.2 | 91.4 |
|---|
| 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 | 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 Liabilities | | 908.0 | 733.1 | 938.8 | 805.8 | 759.7 | 683.7 | 728.8 | 680.6 | 706.9 | 654.8 | 616.2 | 305.7 | 299.0 | 326.5 | 178.4 | 103.7 |
| 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 | | 947.2 | 428.0 | 533.3 | 540.3 | 545.2 | 579.3 | 583.2 | 891.3 | 956.2 | 953.4 |
|---|
| Capital Leases | | 2.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 999.2 | 750.5 | 726.2 | 733.1 | 830.2 | 908.0 | 899.6 | 938.8 | 1,007.5 | 998.6 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Retained Earnings | | -122.7 | -126.4 | -116.9 | -111.9 | -120.4 | -85.8 | -90.8 | -37.6 | -102.2 | -99.3 | -99.9 | -96.2 | -95.2 | -86.1 | -79.6 | -70.5 |
|---|
| Comprehensive Income | | 6.0 | 3.8 | 6.1 | 8.7 | -0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | -177.6 | -158.7 |
|---|
| Total Common Equity | | 889.1 | 960.6 | 881.3 | 828.4 | 736.7 | 767.4 | 776.9 | 825.5 | 755.2 | 740.0 | 659.2 | 660.1 | 632.4 | 463.1 | 466.7 | 455.6 |
| 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 | | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
|---|
| Retained Earnings | | 0.0 | -144.2 | -133.0 | -126.4 | -118.6 | -122.7 | -117.3 | -116.9 | -121.2 | -119.7 |
|---|
| Comprehensive Income | | -189.2 | 2.2 | 2.9 | 3.8 | 3.6 | 6.0 | 6.5 | 6.1 | 8.6 | 8.6 |
|---|
| Total Common Equity | | 957.9 | 957.5 | 961.9 | 960.6 | 947.8 | 889.1 | 886.2 | 881.3 | 825.4 | 824.7 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 861.0 | 684.6 | 891.3 | 767.9 | 722.7 | 649.4 | 693.4 | 645.0 | 667.5 | 609.4 | 571.9 | 281.6 | 278.8 | 303.9 | 159.2 | 91.4 |
|---|
| Book Value | | 982.8 | 1,053.0 | 916.3 | 850.3 | 745.1 | 775.8 | 785.4 | 833.0 | 758.6 | 740.0 | 659.2 | 660.1 | 632.4 | 463.1 | 468.7 | 457.5 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 87.4 | 87.4 | 87.4 | 92.4 | 93.6 | 93.6 | 32.6 | 35.0 | 35.0 | 34.9 |
|---|
| Book Value | | 957.9 | 957.5 | 961.9 | 960.6 | 947.8 | 889.1 | 886.2 | 881.3 | 825.4 | 824.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 94.0 | 123.9 | 94.9 | 91.5 | 100.6 | 56.2 | 95.7 | 80.9 | 155.1 | 87.3 | 85.1 | 73.1 | 73.4 | 57.8 | 51.3 | 49.4 | 46.1 |
|---|
| Depreciation & Amortization | | 10.1 | 37.9 | 36.4 | 37.4 | 37.5 | 38.3 | 39.1 | 39.2 | 37.6 | 37.6 | 35.9 | 29.4 | 25.5 | 24.7 | 22.2 | 19.6 | 16.1 |
|---|
| Stock-Based Compensation | | 8.8 | 9.3 | 9.1 | 8.5 | 8.0 | 7.8 | 7.0 | 6.6 | 5.9 | 5.2 | 4.3 | 4.0 | 3.3 | 2.6 | 1.8 | 1.5 | 1.3 |
|---|
| Change Working Capital | | -7.6 | -9.3 | -11.5 | -14.9 | -4.0 | -4.3 | -8.9 | -6.8 | -3.7 | -14.8 | -8.2 | 1.9 | -0.2 | 3.7 | 3.0 | 1.9 | 2.8 |
|---|
| Change In Accounts Receivable | | -8.8 | -9.7 | 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 Accounts Payable | | 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 |
|---|
| Change In Inventories | | 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 Non-cash Items | | 28.0 | -25.8 | -3.6 | -18.1 | -36.5 | 1.0 | 22.7 | -1.5 | -8.1 | -6.6 | -9.6 | -7.1 | -1.3 | -3.2 | -1.5 | -2.1 | -2.6 |
|---|
| Cash from Operations | | 115.3 | 0.0 | 0.0 | 104.4 | 105.6 | 91.2 | 116.1 | 122.5 | 115.5 | 105.3 | 105.7 | 102.3 | 95.8 | 86.2 | 76.7 | 70.8 | 65.3 |
| 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 | | 101.6 | -18.5 | 16.5 | 22.2 | 20.8 | 30.9 | 19.7 | 24.7 | 28.1 | 22.6 |
|---|
| Depreciation & Amortization | | 10.9 | 9.0 | 8.8 | 9.2 | 9.7 | 9.1 | 9.0 | 9.1 | 0.2 | 9.5 |
|---|
| Stock-Based Compensation | | 2.1 | 2.1 | 2.8 | 2.3 | 2.3 | 2.3 | 2.3 | 2.2 | 2.1 | 2.1 |
|---|
| Change Working Capital | | -2.6 | 1.2 | 0.7 | -8.5 | -0.7 | -4.8 | 5.0 | -11.1 | -4.6 | 3.1 |
|---|
| Change In Accounts Receivable | | -2.6 | 0.0 | -4.2 | -3.0 | -3.3 | -3.0 | -1.9 | -2.2 | -0.7 | -4.0 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | -74.1 | 44.6 | 1.2 | 4.5 | 1.3 | -3.5 | 0.9 | -3.9 | 2.8 | 0.2 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.4 | 32.4 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -10.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | -0.6 | -1.2 | -0.9 | -1.4 | -0.8 | -1.5 | 0.0 | 0.0 | -103.9 | -100.4 |
|---|
| Acquisitions | | -2.3 | 0.0 | 0.0 | 0.0 | 0.0 | -5.7 | 9.3 | 6.1 | -0.7 | -3.8 | -1.8 | -23.0 | 0.0 | 0.0 | 0.0 | 97.4 | 4.9 |
|---|
| Investments | | -48.9 | 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 | 0.0 | -0.2 | -1.7 |
|---|
| Sales of Investment | | 70.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 33.6 | 11.0 | 6.5 | 6.7 | 1.6 |
|---|
| Other Investing Activities | | -9.3 | 0.0 | 0.0 | -174.9 | -119.9 | -64.1 | 35.0 | -84.5 | -1.7 | -87.3 | -136.7 | -303.0 | -61.1 | -175.0 | -165.0 | -97.4 | 8.3 |
|---|
| Cash from Investing | | 11.5 | 0.0 | 0.0 | -174.9 | -119.9 | -69.8 | 43.9 | -79.0 | -3.6 | -92.0 | -139.9 | -326.8 | -29.0 | -164.0 | -158.5 | -97.4 | -87.4 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 3.6 | 0.0 | 0.0 | 0.0 | -4.6 | -1.8 |
|---|
| Acquisitions | | 0.0 | -0.5 | -0.2 | 13.0 | 0.0 | -0.1 | -11.2 | 0.0 | -9.1 | 6.9 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.1 | -20.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.1 | 15.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.1 | -6.9 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.3 | -6.9 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -99.6 | 0.0 | 0.0 | 123.1 | -223.1 | -230.6 | -68.2 | -159.7 | -138.9 | -154.8 | -163.7 | -199.7 | -64.7 | -188.1 | -94.6 | -149.8 | -67.7 |
|---|
| Debt Issued | | 7.3 | 684.6 | -206.7 | 246.6 | 268.2 | 303.9 | 24.2 | 208.0 | 116.4 | 212.9 | 201.2 | 489.9 | 67.5 | 163.0 | 239.3 | 217.6 | 159.1 |
|---|
| Issuance of Common Stock | | 63.0 | 0.0 | 0.0 | 53.8 | 68.2 | 0.0 | 24.0 | 0.0 | 1.0 | 14.6 | 78.6 | 0.0 | 24.6 | 176.3 | 0.0 | 103.6 | 67.8 |
|---|
| Repurchase of Common Stock | | 0.1 | -5.2 | 0.0 | 0.0 | 0.0 | 0.0 | -18.0 | 0.0 | 116.3 | 213.2 | 201.3 | 0.0 | 68.6 | 163.5 | 0.0 | -88.4 | -59.1 |
|---|
| Dividends Paid | | -97.0 | 0.0 | 0.0 | -94.8 | -91.5 | -90.5 | -90.3 | -90.9 | -90.4 | -90.2 | -84.6 | -76.8 | -74.4 | -66.9 | -57.8 | -56.6 | -53.9 |
|---|
| Other Financing Activities | | -0.9 | 0.0 | 0.0 | -1.7 | 266.0 | 297.0 | -4.1 | 206.6 | -0.5 | 1.1 | -2.4 | 488.6 | -2.4 | -7.4 | 237.0 | 215.2 | 133.0 |
|---|
| Cash from Financing | | -127.7 | 0.0 | 0.0 | 80.4 | 19.6 | -24.0 | -156.5 | -44.0 | -112.4 | -16.1 | 29.2 | 212.2 | -48.3 | 77.3 | 84.6 | 24.1 | 20.1 |
| 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 | -65.0 | 2.7 |
|---|
| Debt Issued | | 947.2 | 250.7 | 14.3 | -2.4 | -100.7 | -75.7 | 0.8 | -31.1 | 0.1 | 5.6 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 52.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 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 | -24.0 | -23.6 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | -0.4 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -35.8 | -21.3 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.9 | 5.0 | -10.9 | 9.9 | 5.2 | -2.6 | 3.5 | -0.5 | -0.4 | -2.8 | -5.0 | -12.3 | 18.5 | -0.4 | 2.8 | -2.5 | -2.0 |
|---|
| Closing Cash Balance | | 6.2 | 14.4 | 9.4 | 20.3 | 10.4 | 5.2 | 7.8 | 4.2 | 4.8 | 5.2 | 8.0 | 12.9 | 25.2 | 6.8 | 7.2 | 4.4 | 6.9 |
| 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 | | -3.5 | 10.3 | -15.7 | 13.9 | -25.6 | 28.9 | -2.8 | -11.3 | 9.0 | 4.3 |
|---|
| Closing Cash Balance | | 14.4 | 17.9 | 7.6 | 23.3 | 9.4 | 35.0 | 6.2 | 9.0 | 20.3 | 11.3 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 105.2 | 136.0 | 125.2 | 104.4 | 105.6 | 91.2 | 115.7 | 121.9 | 114.3 | 104.4 | 104.3 | 101.5 | 94.3 | 86.2 | 76.7 | -33.0 | -35.1 |
|---|
| Real Free Cash Flow | | 96.5 | 126.6 | 116.1 | 95.9 | 97.6 | 83.4 | 108.7 | 115.3 | 108.4 | 99.1 | 100.0 | 97.5 | 91.0 | 83.6 | 74.9 | -34.5 | -36.4 |
| 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 | | 37.9 | 38.4 | 30.0 | 29.6 | 33.3 | 33.9 | 37.0 | 21.1 | 20.8 | 30.6 |
|---|
| Real Free Cash Flow | | 35.8 | 36.3 | 27.2 | 27.3 | 31.0 | 31.6 | 34.6 | 18.9 | 18.7 | 28.5 |