PCB
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 | | 209.4 | 209.4 | 191.9 | 99.3 | 104.1 | 95.6 | 77.9 | 80.9 | 75.8 | 69.1 | 59.2 | 49.3 | 43.7 | 37.4 | 32.9 | 30.4 | 26.4 |
|---|
| Cost of Revenues | | 97.7 | 97.7 | 95.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | -0.7 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 111.7 | 111.7 | 96.3 | 99.3 | 104.1 | 95.6 | 77.9 | 80.9 | 75.8 | 69.1 | 59.2 | 49.8 | 44.4 | 37.4 | 32.9 | 30.4 | 26.4 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 52.4 | 54.9 | 52.6 | 49.5 | 49.4 | 48.6 | 47.4 | 46.5 | 43.5 | 25.0 |
|---|
| Cost of Revenues | | 24.3 | 24.1 | 25.1 | 24.2 | 25.2 | 23.3 | 23.5 | 23.6 | 0.0 | 0.0 |
|---|
| Gross Profit | | 28.1 | 30.8 | 27.5 | 25.3 | 24.2 | 25.3 | 24.0 | 22.9 | 43.5 | 25.0 |
| 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 | 37.7 | 35.9 | 32.3 | 30.6 | 30.4 | 29.2 | 22.8 | 19.9 | 20.2 | 17.8 | 15.5 | 13.2 | 14.3 | 12.0 |
|---|
| Depreciation & Amortization | | 3.2 | 0.0 | 4.0 | 0.0 | 3.7 | 3.4 | 3.4 | 3.9 | 4.0 | 3.4 | 3.8 | 1.4 | 1.1 | 0.9 | 0.5 | 0.7 | 0.9 |
|---|
| Total Operating Expenses | | 59.2 | 59.2 | 60.0 | 99.2 | 4.4 | -38.6 | -54.9 | -46.6 | -23.2 | -27.6 | -27.8 | -22.5 | -18.9 | -17.1 | -20.2 | -19.7 | -24.7 |
|---|
| Operating Income | | 52.5 | 52.5 | 36.3 | 43.3 | 61.5 | 57.0 | 23.0 | 34.4 | 52.7 | 41.4 | 31.4 | 27.3 | 25.4 | 20.3 | 12.7 | 10.7 | 1.7 |
| 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 | 9.4 | 9.7 |
|---|
| Depreciation & Amortization | | 0.0 | 1.1 | 1.0 | 1.1 | 1.0 | 1.1 | 1.1 | 0.9 | 0.5 | 0.6 |
|---|
| Total Operating Expenses | | 15.0 | 14.9 | 14.8 | 14.5 | 13.9 | 14.6 | 15.2 | 16.4 | 3.9 | -15.0 |
|---|
| Operating Income | | 13.1 | 15.9 | 12.7 | 10.8 | 10.3 | 10.7 | 8.8 | 6.5 | 39.5 | 10.0 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 197.5 | 197.5 | 180.8 | 151.2 | 101.8 | 81.5 | 79.8 | 92.9 | 83.7 | 65.3 | 52.6 | 43.3 | 37.2 | 31.3 | 27.3 | 30.5 | 35.4 |
|---|
| Interest Expense | | 93.7 | 93.7 | 92.2 | 62.7 | 12.1 | 4.3 | 13.6 | 23.9 | 18.0 | 10.1 | 7.0 | 6.2 | 5.1 | 4.4 | 4.4 | 9.9 | 15.3 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 0.0 | -12.1 | 0.0 | 0.0 | 0.0 | -18.0 | -10.1 | -7.0 | -6.2 | -5.1 | -4.4 | -4.4 | -9.9 | -15.3 |
|---|
| IBT | | 52.5 | 52.5 | 36.3 | 43.3 | 49.4 | 57.0 | 23.0 | 34.4 | 34.7 | 31.3 | 24.4 | 21.1 | 20.4 | 15.8 | 8.2 | 0.8 | -13.6 |
|---|
| Income Tax Expense | | 15.0 | 15.0 | 10.5 | 12.6 | 14.4 | 16.9 | 6.8 | 10.2 | 10.4 | 14.9 | 10.4 | 8.9 | 8.6 | -5.5 | 0.2 | 0.0 | 4.0 |
|---|
| Net Income | | 37.5 | 37.5 | 25.8 | 30.7 | 35.0 | 40.1 | 16.2 | 24.1 | 24.3 | 16.4 | 14.0 | 12.2 | 11.8 | 21.4 | 8.0 | 0.8 | -17.7 |
| 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 | | 49.9 | 51.5 | 49.3 | 46.9 | 46.3 | 46.0 | 44.9 | 43.6 | 41.0 | 38.9 |
|---|
| Interest Expense | | 23.2 | 24.5 | 23.3 | 22.6 | 23.2 | 23.3 | 23.2 | 22.6 | 0.3 | 16.4 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 54.4 | -1.5 |
|---|
| IBT | | 13.1 | 15.9 | 12.7 | 10.8 | 10.3 | 10.7 | 8.8 | 6.5 | 8.3 | 10.0 |
|---|
| Income Tax Expense | | 3.9 | 4.5 | 3.6 | 3.1 | 3.3 | 2.9 | 2.5 | 1.8 | 2.4 | 3.0 |
|---|
| Net Income | | 9.2 | 11.4 | 9.1 | 7.7 | 7.0 | 7.8 | 6.3 | 4.7 | 5.9 | 7.0 |
| 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 | $2.14 | $2.36 | $2.66 | $1.05 | $1.52 | $1.69 | $1.22 | $1.12 | $1.03 | $1.03 | $1.84 | $0.62 | $-0.02 | $-3.46 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $2.12 | $2.32 | $2.62 | $1.04 | $1.49 | $1.66 | $1.21 | $1.11 | $1.02 | $1.03 | $1.83 | $0.62 | $-0.02 | $-3.46 |
|---|
| Shares Outstanding | | 14.1 | 14.2 | 14.2 | 14.3 | 14.8 | 15.0 | 15.4 | 15.9 | 14.4 | 13.4 | 12.5 | 11.8 | 13.4 | 11.1 | 11.1 | 11.1 | 5.1 |
|---|
| Diluted Shares Outstanding | | 14.2 | 14.3 | 14.3 | 14.4 | 15.1 | 15.3 | 15.4 | 16.2 | 14.7 | 13.5 | 12.6 | 11.9 | 13.6 | 11.2 | 11.1 | 11.1 | 5.1 |
| 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 | $0.41 | $0.49 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.41 | $0.49 |
|---|
| Shares Outstanding | | 14.1 | 14.2 | 14.2 | 14.3 | 14.2 | 14.2 | 14.2 | 14.2 | 14.2 | 14.3 |
|---|
| Diluted Shares Outstanding | | 14.2 | 14.4 | 14.4 | 14.4 | 14.4 | 14.4 | 14.3 | 14.3 | 14.3 | 14.4 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 177.6 | 198.8 | 242.3 | 147.0 | 203.3 | 194.1 | 146.2 | 162.3 | 73.7 | 70.0 | 77.0 | 67.5 | 71.5 | 61.8 | 110.9 | 83.9 |
|---|
| Short Term Investments | | 148.0 | 146.3 | 143.3 | 141.9 | 123.2 | 120.5 | 97.6 | 147.0 | 129.7 | 82.8 | 84.8 | 49.6 | 56.5 | 36.5 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 177.6 | 345.1 | 242.3 | 288.9 | 326.5 | 314.6 | 243.8 | 309.3 | 203.3 | 152.8 | 161.8 | 117.2 | 128.0 | 98.3 | 110.9 | 83.9 |
|---|
| Accounts Receivable | | 10.5 | 10.5 | 9.5 | 7.5 | 5.4 | 9.3 | 10.8 | 11.6 | 10.3 | 10.0 | 5.3 | 3.8 | 4.1 | 7.9 | 6.4 | 5.2 |
|---|
| Inventory | | -188.1 | 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 Current Assets | | 188.1 | 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 Current Assets | | 188.1 | 355.6 | 251.8 | 296.4 | 331.9 | 324.0 | 254.6 | 320.9 | 213.6 | 162.8 | 167.1 | 121.0 | 132.1 | 106.1 | 117.3 | 89.0 |
| 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 | | 369.5 | 263.6 | 214.3 | 198.8 | 193.1 | 177.6 | 239.8 | 242.3 | 192.4 | 222.1 |
|---|
| Short Term Investments | | 150.3 | 154.6 | 148.2 | 146.3 | 147.6 | 148.0 | 138.2 | 143.3 | 139.2 | 138.7 |
|---|
| Total Cash & ST Investments | | 519.8 | 418.2 | 362.5 | 345.1 | 340.7 | 325.6 | 378.0 | 242.3 | 331.6 | 360.8 |
|---|
| Accounts Receivable | | 10.8 | 10.9 | 11.0 | 10.5 | 9.9 | 10.5 | 10.4 | 9.5 | 8.7 | 8.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -251.8 | -209.8 | -230.2 |
|---|
| Other Current Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 201.1 | 0.0 |
|---|
| Total Current Assets | | 530.6 | 429.1 | 373.5 | 355.6 | 350.6 | 336.1 | 388.4 | 254.4 | 331.6 | 368.9 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 26.5 | 25.5 | 24.9 | 13.3 | 9.9 | 11.7 | 12.8 | 4.6 | 4.7 | 4.6 | 3.6 | 2.0 | 2.1 | 1.0 | 1.2 | 1.6 |
|---|
| 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 | | 6.2 | 5.8 | 6.7 | 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 |
|---|
| Long-Term Investments | | 171.4 | 2,605.1 | 143.3 | 141.9 | 123.2 | 120.5 | 117.7 | 168.8 | 150.8 | 100.4 | 102.2 | 62.6 | 66.0 | 46.8 | 3.1 | 4.5 |
|---|
| Other Long-Term Assets | | 53.0 | 64.7 | 2,372.3 | -3.1 | -133.1 | -132.2 | -130.5 | -173.3 | -155.5 | -105.0 | -105.8 | -64.6 | -68.1 | -47.9 | -4.3 | -6.2 |
|---|
| Total Long-Term Assets | | 2,664.9 | 2,708.4 | 2,547.2 | 155.1 | 133.1 | 132.2 | 130.5 | 173.3 | 155.5 | 105.0 | 105.8 | 64.6 | 68.1 | 47.9 | 4.3 | 6.2 |
|---|
| Total Assets | | 2,853.0 | 3,064.0 | 2,789.5 | 2,420.0 | 2,149.7 | 1,922.9 | 1,746.3 | 1,697.0 | 1,442.0 | 1,226.6 | 1,042.5 | 894.0 | 755.9 | 610.8 | 546.0 | 538.2 |
| 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 | | 25.7 | 26.8 | 26.2 | 25.5 | 26.3 | 26.5 | 27.1 | 24.9 | 11.9 | 11.6 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 139.7 | 138.8 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 5.8 | 0.0 | 6.2 | 0.0 | 6.7 | 6.9 | 7.1 |
|---|
| Long-Term Investments | | 2,729.2 | 2,769.9 | 2,743.5 | 2,605.1 | 2,442.4 | 2,423.3 | 2,372.9 | 237.5 | 139.2 | 138.7 |
|---|
| Other Long-Term Assets | | 70.8 | 72.8 | 69.5 | 64.7 | 70.5 | 60.8 | 65.9 | 2,266.1 | -151.1 | -150.2 |
|---|
| Total Long-Term Assets | | 2,832.9 | 2,876.5 | 2,846.0 | 2,708.4 | 2,539.2 | 2,516.9 | 2,465.9 | 2,554.7 | 151.1 | 150.2 |
|---|
| Total Assets | | 3,363.5 | 3,305.6 | 3,219.5 | 3,064.0 | 2,889.8 | 2,853.0 | 2,854.3 | 2,809.1 | 2,568.0 | 2,556.3 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.0 | 0.0 | 29.0 | 11.8 | 8.9 | 5.8 | 10.2 | 13.0 | 8.5 | 7.8 | 5.0 | 4.7 | 3.6 | 5.9 | 5.1 | 4.6 |
|---|
| Short-Term Debt | | 37.7 | 15.0 | 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 Current Liabilities | | 2,415.4 | 2,615.8 | 0.0 | -11.8 | -8.9 | -5.8 | -10.2 | -13.0 | -8.5 | -7.8 | -5.0 | -4.7 | -3.6 | -5.9 | -5.1 | -4.6 |
|---|
| Current Liabilities | | 2,453.1 | 2,630.8 | 0.0 | 11.8 | 8.9 | 5.8 | 10.2 | 13.0 | 8.5 | 7.8 | 5.0 | 4.7 | 3.6 | 5.9 | 5.1 | 4.6 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 31.6 | 29.0 | 28.1 | 22.2 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 15.0 | 0.0 | 4.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 2,913.5 | 2,822.9 | 2,714.4 | 2,615.8 | 2,459.7 | 2,406.3 | 2,402.8 | -29.0 | -28.1 | -43.2 |
|---|
| Current Liabilities | | 2,913.5 | 2,822.9 | 2,714.4 | 2,630.8 | 2,459.7 | 2,410.3 | 2,434.5 | 2,399.7 | 2,199.5 | 22.2 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 50.9 | 18.7 | 59.1 | 26.8 | 17.4 | 88.5 | 30.0 | 30.0 | 40.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.9 | 0.9 | 9.2 |
|---|
| Capital Leases | | 17.2 | 18.7 | 20.1 | 6.8 | 7.4 | 8.5 | 10.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.6 | 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 | | 2,499.5 | 2,700.2 | 2,440.6 | 2,084.6 | 1,893.4 | 1,689.1 | 1,519.5 | 1,486.7 | 1,299.8 | 1,099.6 | 944.5 | 807.5 | 679.4 | 545.2 | 487.7 | 483.9 |
| 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 | | 19.0 | 64.7 | 49.5 | 18.7 | 19.3 | 50.9 | 69.6 | 59.1 | 5.9 | 5.5 |
|---|
| Capital Leases | | 19.0 | 19.7 | 19.5 | 18.7 | 19.3 | 18.9 | 19.6 | 16.8 | 5.9 | 5.5 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 0.6 | 0.3 | 20.4 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 2,979.0 | 2,929.1 | 2,812.9 | 2,700.2 | 2,527.5 | 2,499.5 | 2,504.3 | 2,460.2 | 5.9 | 2,215.9 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 142.7 | 143.2 | 142.6 | 149.6 | 155.0 | 164.1 | 169.2 | 171.1 | 125.4 | 125.1 | 96.1 | 84.2 | 68.7 | 68.7 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 151.8 | 160.8 | 146.1 | 127.2 | 101.1 | 67.7 | 57.7 | 37.6 | 15.0 | 0.0 | 0.0 | 0.0 | -2.0 | -22.5 | -29.3 | -29.0 |
|---|
| Comprehensive Income | | -10.2 | -9.3 | -8.9 | -10.5 | 0.2 | 2.0 | -0.1 | -1.6 | -1.2 | -0.5 | -0.4 | -0.2 | -0.8 | 0.4 | 0.1 | 0.1 |
|---|
| Total Common Equity | | 353.5 | 363.8 | 348.9 | 335.4 | 256.3 | 233.8 | 226.8 | 210.3 | 142.2 | 127.0 | 98.0 | 86.4 | 76.5 | 65.6 | 58.3 | 54.3 |
| 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 | | 140.6 | 142.2 | 178.9 | 143.2 | 142.9 | 142.7 | 142.7 | 142.6 | 143.4 | 143.7 |
|---|
| Retained Earnings | | 180.2 | 171.7 | 165.6 | 160.8 | 156.7 | 151.8 | 148.2 | 146.1 | 142.8 | 138.3 |
|---|
| Comprehensive Income | | -5.4 | -6.5 | -7.0 | -9.3 | -6.4 | -10.2 | -10.1 | -8.9 | -13.4 | -10.7 |
|---|
| Total Common Equity | | 384.5 | 376.5 | 406.6 | 363.8 | 362.3 | 353.5 | 350.0 | 348.9 | 341.9 | 340.4 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 54.9 | 33.7 | 59.1 | 26.8 | 17.4 | 88.5 | 30.0 | 30.0 | 40.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.9 | 0.9 | 9.2 |
|---|
| Book Value | | 353.5 | 363.8 | 348.9 | 335.4 | 256.3 | 233.8 | 226.8 | 210.3 | 142.2 | 127.0 | 98.0 | 86.4 | 76.5 | 65.6 | 58.3 | 54.3 |
| 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 | | 384.5 | 376.5 | 406.6 | 363.8 | 362.3 | 353.5 | 350.0 | 348.9 | 341.9 | 340.4 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 23.8 | 37.5 | 25.8 | 30.7 | 35.0 | 40.1 | 16.2 | 24.1 | 24.3 | 16.4 | 14.0 | 12.2 | 11.8 | 21.4 | 8.0 | 0.8 | -17.7 |
|---|
| Depreciation & Amortization | | 2.2 | 0.0 | 4.0 | 4.1 | 3.7 | 3.4 | 3.4 | 3.9 | 4.0 | 3.4 | 3.8 | 1.4 | 1.1 | 0.9 | 0.5 | 0.7 | 0.9 |
|---|
| Stock-Based Compensation | | 0.5 | 0.0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.7 | 0.7 | 0.6 | 0.7 | 0.7 | 0.3 | 0.2 | 0.1 | 0.0 | 0.2 | 0.3 |
|---|
| Change Working Capital | | 7.1 | -5.4 | 17.9 | 13.1 | -11.0 | 4.6 | -9.2 | -1.3 | 3.1 | 0.5 | -1.9 | 0.7 | 2.9 | 1.9 | 0.7 | 217.0 | 133.4 |
|---|
| Change In Accounts Receivable | | -6.4 | 2.2 | -3.7 | 0.0 | -12.7 | 2.7 | -2.3 | 0.8 | -1.4 | -0.3 | -4.7 | -1.5 | 0.3 | -0.4 | 0.9 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 13.4 | -7.6 | 21.6 | 0.0 | 1.7 | 1.9 | -6.8 | -2.1 | 4.5 | 0.8 | 2.8 | 0.3 | 1.1 | 1.2 | -0.2 | 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 | | 1.8 | -5.5 | -1.2 | 10.8 | 16.9 | -48.2 | 9.6 | 5.3 | 2.4 | 2.5 | 24.2 | 40.9 | 0.5 | 11.1 | 0.4 | -191.5 | -120.5 |
|---|
| Cash from Operations | | 37.1 | 0.0 | 0.0 | 63.3 | 57.3 | -1.6 | 17.1 | 30.1 | 35.1 | 25.2 | 40.8 | 56.8 | 18.0 | 27.8 | 9.7 | 27.2 | 0.4 |
| 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 | | 9.2 | 11.4 | 9.1 | 7.7 | 7.0 | 7.8 | 6.3 | 4.7 | 5.9 | 7.0 |
|---|
| Depreciation & Amortization | | 0.0 | 1.1 | 1.0 | 1.1 | 1.0 | 1.1 | 1.1 | 0.9 | 0.5 | 0.6 |
|---|
| Stock-Based Compensation | | -0.7 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Change Working Capital | | -10.9 | 7.5 | -9.3 | -0.8 | 3.5 | 7.3 | 6.7 | 0.4 | -3.5 | 3.4 |
|---|
| Change In Accounts Receivable | | -0.3 | 2.5 | -1.8 | 0.8 | -0.3 | -2.5 | 1.2 | -2.1 | -3.0 | -2.4 |
|---|
| Change In Accounts Payable | | -10.6 | 5.0 | -7.6 | -1.5 | 3.8 | 9.8 | 5.5 | 2.5 | -0.5 | 5.9 |
|---|
| 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 | | 5.3 | -3.2 | 4.4 | -5.5 | 0.2 | -3.1 | -0.5 | 2.3 | 2.0 | -0.6 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.3 | 11.5 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -4.7 | 0.0 | -4.1 | -1.3 | -5.5 | -0.4 | -1.8 | -0.7 | -1.1 | -1.3 | -2.0 | -2.4 | -0.6 | -1.6 | -0.3 | -0.2 | -0.2 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -142.6 | -134.0 | -113.9 | -151.3 | -165.7 | -212.7 | -139.6 | -151.5 | -117.6 | -73.5 | -8.9 | 18.0 |
|---|
| Investments | | -26.1 | 0.0 | -24.5 | -17.3 | -57.4 | -47.3 | -39.4 | -14.1 | -44.0 | -73.0 | -23.0 | -52.4 | -19.2 | -44.1 | -46.3 | -1.0 | -6.0 |
|---|
| Sales of Investment | | 20.0 | 0.0 | 19.8 | 17.9 | 23.2 | 41.1 | 38.5 | 67.4 | 24.7 | 21.0 | 23.8 | 12.0 | 23.3 | 22.6 | 2.7 | 2.6 | 7.1 |
|---|
| Other Investing Activities | | -203.8 | 0.0 | 0.0 | -274.6 | -317.1 | -25.9 | 3.8 | -0.6 | -0.7 | -0.6 | -0.8 | -0.9 | 1.8 | -0.9 | 1.9 | 0.0 | 0.2 |
|---|
| Cash from Investing | | -323.8 | 0.0 | 0.0 | -275.3 | -356.7 | -175.2 | -132.8 | -61.9 | -172.5 | -219.5 | -214.6 | -183.4 | -146.3 | -141.6 | -115.6 | -7.5 | 19.1 |
| 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 | -0.2 | -1.1 | -0.7 | 0.0 | 0.0 | -1.8 | -2.2 | -0.3 | -0.4 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.7 | 11.7 |
|---|
| Investments | | 0.0 | 0.0 | -11.9 | -3.0 | -9.7 | 0.0 | -14.8 | 0.0 | -1.3 | -10.0 |
|---|
| Sales of Investment | | 0.0 | 5.9 | 6.2 | 4.3 | 5.9 | 5.6 | 4.8 | 3.5 | 3.6 | 5.6 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -154.7 | -49.1 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -152.3 | -42.2 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -56.9 | 0.0 | 0.0 | 19.0 | -10.0 | -70.0 | -80.0 | -10.0 | -10.0 | 0.0 | 0.0 | 0.0 | -0.9 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 106.3 | 33.7 | -25.5 | 51.3 | 19.4 | -1.0 | 138.5 | 10.0 | 0.0 | 40.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.9 | -8.3 | 9.2 |
|---|
| Issuance of Common Stock | | 0.8 | 0.0 | 0.0 | 0.0 | 69.1 | 273.6 | 0.0 | 0.0 | 45.0 | 0.0 | 15.2 | 0.0 | 5.9 | 0.0 | 0.0 | 3.8 | 18.7 |
|---|
| Repurchase of Common Stock | | -2.2 | -7.2 | -0.2 | -8.8 | -6.7 | -10.9 | -6.5 | -6.5 | 0.0 | 0.0 | 0.0 | 0.0 | -8.4 | -8.3 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -10.4 | 0.0 | 0.0 | -9.9 | -8.9 | -6.7 | -6.2 | -4.0 | -1.8 | -1.6 | -1.4 | -0.9 | -1.2 | -3.7 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 59.1 | 0.0 | 0.0 | 307.0 | 199.7 | 0.0 | 256.2 | 36.2 | 192.8 | 199.6 | 152.9 | 136.8 | 128.8 | 135.5 | 56.7 | 3.5 | -0.6 |
|---|
| Cash from Financing | | 242.2 | 0.0 | 0.0 | 307.2 | 243.1 | 186.0 | 163.6 | 15.7 | 226.1 | 198.0 | 166.8 | 135.9 | 124.3 | 123.5 | 56.7 | 7.3 | 18.1 |
| 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 | 39.0 | 0.0 |
|---|
| Debt Issued | | 19.0 | -45.7 | 15.2 | 15.8 | 14.4 | -35.6 | -14.6 | 10.4 | 92.3 | 0.4 |
|---|
| 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 | | -2.2 | -2.2 | -1.8 | -1.0 | 0.0 | 0.0 | -0.2 | 0.0 | -0.9 | -1.1 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.6 | -2.6 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 159.5 | 4.6 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 195.0 | 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 | | -44.5 | 8.4 | -43.6 | 95.3 | -56.3 | 9.2 | 47.9 | -16.0 | 88.6 | 3.7 | -7.0 | 9.4 | -4.0 | 9.7 | -49.1 | 27.0 | 37.6 |
|---|
| Closing Cash Balance | | 177.6 | 207.1 | 198.8 | 242.3 | 147.0 | 203.3 | 194.1 | 146.2 | 162.3 | 73.7 | 70.0 | 77.0 | 67.5 | 71.5 | 61.8 | 110.9 | 83.9 |
| 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 | | -162.4 | 105.9 | 49.2 | 15.6 | 5.7 | 15.4 | -62.2 | -2.6 | 50.0 | -29.8 |
|---|
| Closing Cash Balance | | 207.1 | 369.5 | 263.6 | 214.3 | 198.8 | 193.1 | 177.6 | 239.8 | 242.3 | 192.4 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 32.4 | 25.7 | 34.9 | 62.0 | 51.8 | -2.0 | 15.3 | 29.4 | 33.9 | 24.0 | 38.9 | 54.4 | 17.3 | 26.2 | 9.4 | 27.0 | 0.2 |
|---|
| Real Free Cash Flow | | 31.9 | 25.7 | 34.4 | 61.5 | 51.3 | -2.5 | 14.6 | 28.7 | 33.3 | 23.3 | 38.1 | 54.2 | 17.1 | 26.0 | 9.4 | 26.8 | -0.1 |
| 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 | | 0.4 | 16.2 | 3.8 | 1.6 | 4.2 | 11.9 | 12.9 | 6.0 | 7.1 | 11.1 |
|---|
| Real Free Cash Flow | | 1.0 | 15.9 | 3.6 | 1.4 | 4.1 | 11.7 | 12.7 | 5.9 | 6.9 | 11.0 |