ONTO
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 | | 1,005.3 | 1,005.3 | 987.3 | 815.9 | 1,005.2 | 788.9 | 556.5 | 305.9 | 273.8 | 255.1 | 232.8 | 221.7 | 181.2 | 176.2 | 218.5 | 187.2 | 195.3 |
|---|
| Cost of Revenues | | 505.5 | 505.5 | 472.0 | 395.6 | 466.0 | 359.8 | 278.0 | 170.9 | 125.5 | 120.5 | 109.2 | 102.3 | 85.7 | 85.5 | 102.8 | 86.8 | 91.4 |
|---|
| Gross Profit | | 499.8 | 499.8 | 515.3 | 420.3 | 539.2 | 429.1 | 278.5 | 135.0 | 148.3 | 134.6 | 123.6 | 119.4 | 95.5 | 90.7 | 115.7 | 100.4 | 103.9 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 266.9 | 218.2 | 253.6 | 266.6 | 263.9 | 252.2 | 242.3 | 228.8 | 218.9 | 207.2 |
|---|
| Cost of Revenues | | 143.1 | 107.6 | 131.5 | 123.4 | 131.5 | 115.8 | 114.1 | 110.6 | 110.9 | 100.3 |
|---|
| Gross Profit | | 123.8 | 110.6 | 122.1 | 143.2 | 132.4 | 136.4 | 128.2 | 118.3 | 108.0 | 106.9 |
| 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 | 104.4 | 112.0 | 96.1 | 84.6 | 48.4 | 49.1 | 47.0 | 45.0 | 41.2 | 40.6 | 40.0 | 39.3 | 36.3 | 33.4 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 144.9 | 135.3 | 125.2 | 113.4 | 81.3 | 46.6 | 39.4 | 38.6 | 43.2 | 53.8 | 41.5 | 40.2 | 40.8 | 38.2 |
|---|
| Depreciation & Amortization | | 67.3 | 60.4 | 62.3 | 67.2 | 55.3 | 51.4 | 53.7 | 16.4 | 1.5 | 1.9 | 6.0 | 2.1 | 2.4 | 2.6 | 1.9 | 1.8 | 1.7 |
|---|
| Total Operating Expenses | | 366.8 | 366.8 | 328.2 | 304.2 | 302.5 | 272.7 | 251.8 | 140.1 | 97.2 | 88.3 | 85.8 | 86.6 | 96.8 | 84.1 | 81.4 | 78.9 | 73.3 |
|---|
| Operating Income | | 132.9 | 132.9 | 187.1 | 116.1 | 236.7 | 156.4 | 26.7 | -5.7 | 51.1 | 59.3 | 52.3 | 32.8 | -1.3 | 6.6 | 34.3 | 21.5 | 30.6 |
| 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 | 24.0 | 26.1 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 27.6 | 32.9 |
|---|
| Depreciation & Amortization | | 25.9 | 14.3 | 14.3 | 12.8 | 12.2 | 17.0 | 16.6 | 16.5 | 16.7 | 17.0 |
|---|
| Total Operating Expenses | | 109.9 | 86.9 | 89.9 | 80.1 | 89.9 | 83.3 | 79.4 | 75.5 | 64.9 | 72.8 |
|---|
| Operating Income | | 13.9 | 23.7 | 32.2 | 63.1 | 42.5 | 53.1 | 48.8 | 42.7 | 43.0 | 34.0 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 35.0 | 35.0 | 33.5 | 20.4 | 5.0 | 1.2 | 2.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 0.0 | 0.0 | 3.7 | 2.2 | 1.0 | -2.8 | -5.7 | -5.3 | -5.1 | 4.4 | -1.9 | 0.2 |
|---|
| Other Expense | | 30.0 | 30.0 | 33.3 | 16.5 | 4.9 | -0.7 | 0.2 | 5.1 | 0.1 | 12.5 | 15.0 | -0.3 | -0.1 | 0.0 | -0.5 | 0.8 | -0.3 |
|---|
| IBT | | 162.9 | 162.9 | 220.4 | 132.6 | 241.6 | 155.7 | 26.9 | -0.6 | 53.3 | 59.8 | 49.9 | 26.8 | -6.7 | 1.5 | 29.4 | 20.4 | 30.5 |
|---|
| Income Tax Expense | | 26.1 | 26.1 | 18.8 | 11.4 | 18.3 | 13.3 | -4.2 | -2.5 | 8.3 | 26.9 | 12.9 | 8.9 | -2.1 | -1.9 | -14.5 | -4.8 | 3.5 |
|---|
| Net Income | | 136.8 | 136.8 | 201.7 | 121.2 | 223.3 | 142.3 | 31.0 | 1.9 | 45.1 | 32.9 | 37.0 | 18.0 | -4.6 | 3.5 | 43.9 | 25.2 | 27.0 |
| 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 | | 7.8 | 9.3 | 8.6 | 9.3 | 9.0 | 8.7 | 8.5 | 7.4 | 6.5 | 5.7 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.2 | 0.0 |
|---|
| Other Expense | | 5.7 | 8.3 | 7.5 | 8.5 | 8.8 | 7.9 | 8.4 | 8.2 | 5.6 | 4.7 |
|---|
| IBT | | 19.5 | 32.0 | 39.7 | 71.7 | 51.3 | 61.0 | 57.3 | 50.9 | 33.8 | 38.7 |
|---|
| Income Tax Expense | | 9.0 | 3.8 | 5.8 | 7.6 | 2.5 | 8.0 | 4.3 | 4.0 | 3.5 | 2.8 |
|---|
| Net Income | | 10.5 | 28.2 | 33.9 | 64.1 | 48.8 | 53.1 | 52.9 | 46.9 | 30.3 | 35.9 |
| 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 | $2.47 | $4.52 | $2.89 | $0.63 | $0.06 | $1.42 | $1.05 | $1.19 | $0.57 | $-0.14 | $0.11 | $1.36 | $0.98 | $1.07 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $2.46 | $4.49 | $2.86 | $0.63 | $0.06 | $1.40 | $1.02 | $1.16 | $0.56 | $-0.14 | $0.10 | $1.34 | $0.97 | $1.07 |
|---|
| Shares Outstanding | | 49.3 | 49.1 | 49.3 | 49.0 | 49.4 | 49.2 | 49.1 | 29.7 | 31.7 | 31.5 | 31.1 | 31.4 | 33.1 | 32.8 | 32.2 | 25.6 | 25.2 |
|---|
| Diluted Shares Outstanding | | 49.5 | 49.3 | 49.7 | 49.3 | 49.8 | 49.7 | 49.5 | 30.0 | 32.2 | 32.2 | 31.8 | 32.2 | 33.1 | 33.4 | 32.9 | 26.0 | 25.4 |
| 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 | $0.62 | $0.73 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.61 | $0.73 |
|---|
| Shares Outstanding | | 49.3 | 49.5 | 48.9 | 49.2 | 49.4 | 49.4 | 49.3 | 49.2 | 49.2 | 49.0 |
|---|
| Diluted Shares Outstanding | | 49.5 | 49.1 | 49.0 | 49.4 | 49.6 | 49.7 | 49.7 | 49.6 | 49.6 | 49.4 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 172.6 | 212.9 | 233.5 | 175.9 | 169.6 | 136.7 | 130.7 | 175.1 | 177.4 | 37.9 | 161.5 | 157.0 | 167.4 | 169.2 | 96.7 | 71.1 |
|---|
| Short Term Investments | | 613.5 | 639.4 | 464.3 | 371.9 | 341.7 | 237.0 | 189.6 | 62.7 | 109.6 | 87.9 | 116.9 | 113.9 | 86.6 | 65.0 | 70.9 | 0.6 |
|---|
| Total Cash & ST Investments | | 786.0 | 852.3 | 697.8 | 547.8 | 511.3 | 373.7 | 320.2 | 175.1 | 177.4 | 125.7 | 161.5 | 157.0 | 167.4 | 169.2 | 167.6 | 71.7 |
|---|
| Accounts Receivable | | 237.8 | 308.1 | 226.6 | 241.4 | 177.2 | 149.3 | 123.7 | 64.2 | 65.3 | 67.3 | 55.5 | 51.6 | 53.4 | 57.1 | 41.0 | 59.8 |
|---|
| Inventory | | 319.7 | 287.0 | 327.8 | 324.3 | 243.1 | 191.2 | 176.1 | 96.8 | 67.5 | 65.5 | 71.5 | 63.3 | 61.4 | 63.4 | 49.5 | 52.3 |
|---|
| Other Current Assets | | 41.6 | 30.1 | 31.1 | 21.4 | 16.4 | 17.5 | 21.6 | 8.7 | 4.7 | 4.1 | 8.1 | 16.9 | 3.2 | 4.3 | 167.6 | 71.7 |
|---|
| Total Current Assets | | 1,385.2 | 1,477.5 | 1,283.3 | 1,134.9 | 948.1 | 731.7 | 641.7 | 350.9 | 322.1 | 262.6 | 296.6 | 290.3 | 288.2 | 294.1 | 263.1 | 186.5 |
| 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 | | 603.1 | 217.5 | 203.7 | 212.9 | 188.7 | 172.6 | 190.9 | 233.5 | 206.6 | 224.3 |
|---|
| Short Term Investments | | 380.8 | 677.5 | 646.9 | 639.4 | 666.7 | 613.5 | 550.0 | 464.3 | 423.1 | 385.3 |
|---|
| Total Cash & ST Investments | | 983.9 | 894.9 | 850.6 | 852.3 | 855.4 | 786.0 | 740.9 | 697.8 | 629.7 | 609.6 |
|---|
| Accounts Receivable | | 260.2 | 285.3 | 291.6 | 308.1 | 253.7 | 237.8 | 231.9 | 226.6 | 209.5 | 187.9 |
|---|
| Inventory | | 259.4 | 270.2 | 292.7 | 287.0 | 308.3 | 319.7 | 329.5 | 327.8 | 346.1 | 352.1 |
|---|
| Other Current Assets | | 41.4 | 43.9 | 34.5 | 30.1 | 40.5 | 41.6 | 30.5 | 31.1 | 36.0 | 33.5 |
|---|
| Total Current Assets | | 1,544.9 | 1,494.4 | 1,469.3 | 1,477.5 | 1,457.9 | 1,385.2 | 1,332.8 | 1,283.3 | 1,221.2 | 1,183.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 131.7 | 137.8 | 122.0 | 92.0 | 82.1 | 88.0 | 122.0 | 18.9 | 17.3 | 11.9 | 12.3 | 12.9 | 13.1 | 11.9 | 12.5 | 13.7 |
|---|
| Goodwill | | 315.8 | 330.0 | 315.8 | 315.8 | 315.8 | 306.6 | 307.1 | 22.5 | 22.5 | 22.5 | 22.5 | 22.5 | 22.6 | 11.4 | 4.5 | 4.5 |
|---|
| Intangible Assets | | 141.2 | 127.5 | 167.4 | 222.2 | 277.3 | 318.4 | 372.0 | 7.4 | 31.1 | 10.3 | 35.1 | 31.5 | 34.0 | 23.7 | 12.3 | 14.1 |
|---|
| Long-Term Investments | | -45.6 | 0.0 | 0.0 | 0.0 | -4.8 | -2.2 | 3.0 | -12.8 | -14.9 | 0.0 | -35.0 | -30.3 | -34.3 | -34.6 | -12.2 | -9.6 |
|---|
| Other Long-Term Assets | | 47.7 | 1.5 | 2.5 | 25.2 | 26.5 | 23.6 | 1.4 | 18.3 | 15.4 | 0.6 | 35.8 | 31.8 | 36.1 | 36.7 | 18.0 | 4.8 |
|---|
| Total Long-Term Assets | | 620.2 | 639.6 | 626.4 | 660.0 | 701.7 | 736.5 | 806.9 | 67.1 | 63.8 | 76.1 | 83.2 | 76.3 | 83.2 | 72.3 | 42.8 | 32.5 |
|---|
| Total Assets | | 2,005.4 | 2,117.1 | 1,909.7 | 1,794.9 | 1,649.8 | 1,468.2 | 1,448.6 | 418.0 | 385.9 | 338.7 | 379.8 | 366.6 | 371.4 | 366.4 | 305.9 | 219.1 |
| 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 | | 142.1 | 145.3 | 140.6 | 137.8 | 135.1 | 131.7 | 123.8 | 122.0 | 104.2 | 99.9 |
|---|
| Goodwill | | 330.0 | 330.0 | 330.0 | 330.0 | 315.8 | 315.8 | 315.8 | 315.8 | 315.8 | 315.8 |
|---|
| Intangible Assets | | 102.1 | 110.6 | 119.0 | 127.5 | 128.1 | 141.2 | 154.3 | 167.4 | 180.7 | 194.5 |
|---|
| Long-Term Investments | | 8.0 | 8.0 | 8.0 | 0.0 | 0.0 | 0.0 | 0.0 | -18.8 | -18.4 | -8.3 |
|---|
| Other Long-Term Assets | | 2.2 | 1.7 | 1.4 | 1.5 | 1.6 | 2.1 | 2.5 | 21.3 | 40.3 | 27.6 |
|---|
| Total Long-Term Assets | | 641.7 | 645.9 | 645.7 | 639.6 | 615.4 | 620.2 | 620.5 | 626.4 | 641.0 | 637.8 |
|---|
| Total Assets | | 2,186.6 | 2,140.3 | 2,115.1 | 2,117.1 | 2,073.4 | 2,005.4 | 1,953.4 | 1,909.7 | 1,862.2 | 1,820.9 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 51.4 | 56.3 | 49.9 | 54.5 | 96.4 | 77.3 | 27.7 | 30.7 | 26.8 | 10.2 | 21.5 | 17.7 | 12.8 | 15.7 | 4.4 | 7.9 |
|---|
| Short-Term Debt | | 5.6 | 5.4 | 5.5 | 5.7 | 4.0 | 4.5 | 4.9 | -7.9 | -11.8 | 12.3 | 58.1 | -8.0 | -8.8 | 0.9 | 0.8 | 0.6 |
|---|
| Other Current Liabilities | | 63.3 | 54.6 | 64.4 | 57.7 | 14.7 | 8.9 | 38.5 | 14.3 | 15.5 | 5.1 | 13.6 | 18.1 | 18.9 | 9.3 | 16.3 | 9.7 |
|---|
| Current Liabilities | | 148.4 | 170.1 | 147.7 | 160.6 | 154.5 | 120.1 | 85.7 | 45.0 | 42.3 | 36.0 | 99.6 | 35.9 | 31.7 | 37.0 | 28.9 | 26.8 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 101.8 | 37.9 | 55.4 | 56.3 | 48.0 | 51.4 | 55.9 | 49.9 | 44.5 | 49.6 |
|---|
| Short-Term Debt | | 5.6 | 5.3 | 6.0 | 5.4 | 5.5 | 5.6 | 5.4 | 5.5 | 5.6 | 6.0 |
|---|
| Other Current Liabilities | | 24.6 | 56.8 | 46.6 | 54.6 | 54.0 | 59.7 | 43.7 | 64.4 | 60.3 | 55.4 |
|---|
| Current Liabilities | | 162.9 | 155.8 | 174.5 | 170.1 | 144.7 | 148.4 | 147.1 | 147.7 | 135.8 | 136.9 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 12.1 | 9.7 | 14.0 | 16.3 | 13.8 | 16.5 | 20.0 | -1.5 | -1.2 | 0.0 | -4.4 | 54.8 | 51.8 | 49.0 | 46.5 | -12.4 |
|---|
| Capital Leases | | 12.1 | 15.2 | 19.5 | 22.0 | 17.7 | 20.9 | 24.9 | 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 | 7.4 | 40.3 | 55.6 | 67.0 | 0.2 | 0.2 | 0.0 | 3.2 | 3.2 | -3.7 | -4.3 | 2.9 | 9.3 |
|---|
| Total Liabilities | | 173.7 | 191.2 | 173.2 | 198.4 | 223.8 | 203.4 | 184.6 | 56.2 | 52.8 | 45.0 | 109.1 | 99.3 | 92.4 | 95.9 | 84.1 | 34.0 |
| 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 | | 8.4 | 8.2 | 8.7 | 9.7 | 10.9 | 12.1 | 12.8 | 14.0 | 15.0 | 13.3 |
|---|
| Capital Leases | | 0.0 | 13.4 | 14.6 | 15.2 | 16.4 | 12.1 | 12.8 | 14.0 | 20.6 | 19.3 |
|---|
| Def. Tax Liability | | 6.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -18.9 | -16.5 |
|---|
| Total Liabilities | | 184.5 | 177.0 | 195.4 | 191.2 | 169.8 | 173.7 | 171.8 | 173.2 | 166.0 | 164.1 |
| Total Common Equity |
|
TTM |
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 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 582.2 | 664.6 | 482.4 | 362.8 | 168.5 | 26.2 | -4.9 | -6.8 | -51.9 | -84.7 | -121.7 | -139.6 | -135.0 | -138.4 | -182.3 | -207.5 |
|---|
| Comprehensive Income | | -13.3 | -13.9 | -7.9 | -10.0 | 1.3 | 4.6 | -0.6 | -1.3 | -1.2 | -2.8 | -2.6 | -2.7 | -1.8 | -1.1 | -1.5 | -0.9 |
|---|
| Total Common Equity | | 1,831.7 | 1,925.9 | 1,736.5 | 1,596.4 | 1,426.1 | 1,264.7 | 1,264.0 | 361.9 | 333.2 | 293.7 | 270.7 | 267.3 | 279.0 | 270.5 | 221.8 | 185.0 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 733.3 | 705.0 | 671.1 | 664.6 | 635.2 | 582.2 | 529.2 | 482.4 | 452.0 | 416.2 |
|---|
| Comprehensive Income | | -6.4 | -4.8 | -11.5 | -13.9 | -6.3 | -13.3 | -11.1 | -7.9 | -12.8 | -10.7 |
|---|
| Total Common Equity | | 2,002.1 | 1,963.3 | 1,919.6 | 1,925.9 | 1,903.5 | 1,831.7 | 1,781.6 | 1,736.5 | 1,696.1 | 1,656.7 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 17.7 | 15.2 | 19.5 | 22.0 | 17.7 | 20.9 | 24.9 | 0.0 | 0.0 | 0.0 | 58.1 | 54.8 | 51.8 | 49.0 | 46.5 | 10.0 |
|---|
| Book Value | | 1,831.7 | 1,925.9 | 1,736.5 | 1,596.4 | 1,426.1 | 1,264.7 | 1,264.0 | 361.9 | 333.2 | 293.7 | 270.7 | 267.3 | 279.0 | 270.5 | 221.8 | 185.0 |
| 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 | | 2,002.1 | 1,963.3 | 1,919.6 | 1,925.9 | 1,903.5 | 1,831.7 | 1,781.6 | 1,736.5 | 1,696.1 | 1,656.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 166.0 | 136.8 | 201.7 | 121.2 | 223.3 | 142.4 | 31.0 | 1.9 | 45.1 | 32.9 | 37.0 | 18.0 | -4.6 | 3.5 | 43.9 | 25.2 | 27.0 |
|---|
| Depreciation & Amortization | | 66.9 | 60.4 | 62.3 | 67.2 | 64.7 | 65.8 | 67.6 | 16.4 | 6.4 | 5.9 | 6.0 | 6.1 | 7.1 | 6.9 | 5.9 | 6.3 | 5.8 |
|---|
| Stock-Based Compensation | | 26.4 | 27.6 | 28.6 | 25.5 | 24.4 | 19.5 | 17.7 | 10.6 | 6.1 | 5.7 | 4.8 | 7.6 | 6.2 | 4.1 | 4.0 | 4.8 | 5.4 |
|---|
| Change Working Capital | | -33.0 | 52.0 | -44.5 | -32.5 | -156.5 | -50.6 | -28.7 | -35.3 | -29.2 | -1.5 | -11.0 | -9.1 | -8.1 | -13.7 | -17.4 | 16.6 | -20.8 |
|---|
| Change In Accounts Receivable | | 12.2 | 53.8 | -83.7 | 12.2 | -65.1 | -27.8 | -25.8 | -9.7 | 0.7 | 0.4 | -9.3 | -4.3 | 1.1 | 2.6 | -14.7 | 18.0 | -24.1 |
|---|
| Change In Accounts Payable | | -4.7 | 50.9 | 6.2 | -4.7 | 1.2 | 12.1 | 11.4 | -12.1 | 3.5 | 3.2 | 1.2 | 2.3 | 3.8 | -0.9 | -2.7 | -3.4 | 2.2 |
|---|
| Change In Inventories | | -16.5 | -3.0 | 19.9 | -16.5 | -93.9 | -57.2 | -42.4 | -9.3 | -31.5 | -4.2 | 4.0 | -12.5 | -9.4 | -6.8 | -6.7 | 0.0 | -5.6 |
|---|
| Other Non-cash Items | | 89.6 | 38.6 | 24.1 | 13.0 | 14.4 | 10.8 | 30.1 | 28.7 | 4.6 | 4.2 | 4.9 | 7.3 | 7.6 | 6.8 | 6.5 | 1.6 | -0.9 |
|---|
| Cash from Operations | | 212.6 | 0.0 | 0.0 | 172.0 | 136.7 | 175.3 | 106.0 | 18.1 | 35.1 | 64.4 | 46.6 | 33.8 | 4.3 | 6.1 | 22.1 | 45.4 | 16.3 |
| 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 | | 10.5 | 28.2 | 33.9 | 64.1 | 48.8 | 53.1 | 52.9 | 46.9 | 30.3 | 35.9 |
|---|
| Depreciation & Amortization | | 25.9 | 13.4 | 1.0 | 12.8 | 12.2 | 17.0 | 16.6 | 16.5 | 16.7 | 17.0 |
|---|
| Stock-Based Compensation | | 7.2 | 6.9 | 6.7 | 6.8 | 6.8 | 7.1 | 8.2 | 6.5 | 5.6 | 6.0 |
|---|
| Change Working Capital | | 10.8 | 41.2 | -10.8 | 10.8 | -19.4 | 17.5 | -8.9 | -8.7 | 6.3 | -21.8 |
|---|
| Change In Accounts Receivable | | 53.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.2 | 0.0 |
|---|
| Change In Accounts Payable | | 50.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.7 | 0.0 |
|---|
| Change In Inventories | | -3.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -16.5 | 0.0 |
|---|
| Other Non-cash Items | | 13.2 | 0.6 | 30.7 | 1.2 | 18.2 | -22.3 | 1.6 | 1.5 | 3.9 | 1.6 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 61.6 | 28.6 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -29.3 | -28.5 | -31.9 | -22.6 | -18.4 | -12.0 | -3.8 | -6.8 | -7.5 | -11.2 | -5.3 | -6.1 | -2.1 | -4.9 | -2.4 | -1.6 | -4.4 |
|---|
| Acquisitions | | 38.5 | -436.1 | -26.8 | 0.0 | -4.6 | -23.8 | 0.0 | 43.9 | 0.0 | 1.0 | 2.0 | 2.7 | 0.0 | -3.4 | -18.6 | 24.3 | -0.8 |
|---|
| Investments | | -666.1 | -483.8 | -708.7 | -480.5 | -371.3 | -361.0 | -313.0 | -127.5 | -140.0 | -164.7 | -146.9 | -237.1 | -243.7 | -119.1 | -96.3 | -81.0 | -7.8 |
|---|
| Sales of Investment | | 446.2 | 826.9 | 540.8 | 396.8 | 338.6 | 255.1 | 265.4 | 94.5 | 186.3 | 143.3 | 175.5 | 234.1 | 217.2 | 97.3 | 102.4 | 11.4 | 10.3 |
|---|
| Other Investing Activities | | -155.2 | 0.0 | 0.0 | 2.8 | 0.0 | 0.0 | 2.8 | 0.0 | -5.0 | -1.0 | -0.8 | -2.7 | 0.0 | 0.0 | 0.0 | -24.3 | 0.0 |
|---|
| Cash from Investing | | -246.4 | 0.0 | 0.0 | -103.4 | -55.7 | -141.8 | -48.6 | 4.1 | 33.8 | -32.5 | 24.5 | -9.1 | -28.5 | -30.0 | -14.9 | -71.2 | -2.8 |
| 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 | | -5.1 | -1.4 | -13.8 | -8.2 | -4.6 | -8.0 | -12.3 | -7.0 | -2.5 | -7.6 |
|---|
| Acquisitions | | -436.1 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 2.8 | 35.7 |
|---|
| Investments | | -54.7 | -1.8 | -210.8 | -216.5 | -170.6 | -143.4 | -187.0 | -207.7 | -120.2 | -151.1 |
|---|
| Sales of Investment | | 142.3 | 300.0 | 181.5 | 203.0 | 197.9 | 94.9 | 125.2 | 122.9 | 82.7 | 115.4 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -34.7 | -35.7 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -37.1 | -43.4 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -60.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | -1.6 | 15.2 | -4.4 | -2.5 | 4.3 | -3.2 | -4.0 | 24.9 | 0.0 | 0.0 | 1.9 | 3.3 | 3.0 | 2.7 | 2.5 | 36.5 | 10.0 |
|---|
| Issuance of Common Stock | | -1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.9 | 0.8 | 0.6 | 0.6 | 0.9 | 0.3 | 0.4 | 1.0 | 0.3 | 0.3 | 0.3 |
|---|
| Repurchase of Common Stock | | -9.9 | -75.0 | -25.1 | -3.2 | -65.3 | -52.0 | -52.0 | -0.7 | -21.1 | 0.0 | -8.0 | -20.7 | -12.8 | -5.0 | -8.5 | -4.3 | -2.1 |
|---|
| 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 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | -18.5 | 0.0 | 0.0 | -6.3 | -3.1 | 54.7 | -4.6 | -4.3 | -3.5 | -3.4 | -10.9 | -2.6 | -0.2 | 5.4 | 8.7 | 55.0 | 2.3 |
|---|
| Cash from Financing | | -15.3 | 0.0 | 0.0 | -9.5 | -68.4 | 2.7 | -53.7 | -4.2 | -23.9 | -2.8 | -78.1 | -23.0 | -12.7 | 1.4 | 0.5 | 51.0 | 0.5 |
| 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 | 0.0 | 0.0 |
|---|
| Debt Issued | | 14.1 | 0.7 | -1.2 | -0.5 | -1.2 | -1.3 | -0.4 | -1.4 | -1.1 | 1.3 |
|---|
| 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 | | -150.0 | 0.0 | -3.7 | -75.0 | -25.1 | 0.0 | 0.0 | 0.0 | 3.7 | -0.4 |
|---|
| 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 | -0.9 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | -0.9 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -51.7 | 133.2 | -20.6 | 57.6 | 6.3 | 32.9 | 6.0 | 18.3 | 44.6 | 29.9 | -6.7 | 1.4 | -37.7 | -23.5 | 7.6 | 25.6 | 13.3 |
|---|
| Closing Cash Balance | | 172.6 | 346.1 | 212.9 | 233.5 | 175.9 | 169.6 | 136.7 | 130.7 | 112.4 | 67.8 | 37.9 | 44.6 | 43.1 | 80.8 | 104.3 | 96.7 | 71.1 |
| 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 | | -257.0 | 385.6 | 13.7 | -9.2 | 24.2 | 16.2 | -18.3 | -42.6 | 26.9 | -17.7 |
|---|
| Closing Cash Balance | | 346.1 | 603.1 | 217.5 | 203.7 | 212.9 | 188.7 | 172.6 | 190.9 | 233.5 | 206.6 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 183.3 | 299.8 | 213.8 | 149.4 | 118.3 | 163.2 | 102.2 | 11.3 | 27.6 | 53.2 | 41.3 | 27.7 | 2.2 | 1.2 | 19.6 | 43.8 | 12.0 |
|---|
| Real Free Cash Flow | | 156.9 | 272.2 | 185.2 | 123.9 | 93.9 | 143.7 | 84.5 | 0.8 | 21.5 | 47.5 | 36.6 | 20.1 | -4.0 | -2.9 | 15.6 | 39.0 | 6.5 |
| 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 | | 89.9 | 82.0 | 44.2 | 83.7 | 51.4 | 59.2 | 53.0 | 50.2 | 59.1 | 21.0 |
|---|
| Real Free Cash Flow | | 82.6 | 75.1 | 37.5 | 76.9 | 44.6 | 52.1 | 44.8 | 43.7 | 53.5 | 14.9 |