PKOH
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 | | 1,599.1 | 1,599.1 | 1,656.2 | 1,659.7 | 1,492.9 | 1,438.0 | 1,295.2 | 1,618.3 | 1,658.1 | 1,412.9 | 1,276.9 | 1,463.8 | 1,378.7 | 1,203.2 | 1,134.0 | 966.6 | 813.5 |
|---|
| Cost of Revenues | | 1,327.9 | 1,327.9 | 1,374.8 | 1,388.3 | 1,282.4 | 1,281.9 | 1,126.6 | 1,358.0 | 1,386.6 | 1,178.3 | 1,073.9 | 1,228.6 | 1,144.2 | 992.2 | 927.0 | 799.2 | 679.4 |
|---|
| Gross Profit | | 271.2 | 271.2 | 281.4 | 271.4 | 210.5 | 156.1 | 168.6 | 260.3 | 271.5 | 234.6 | 203.0 | 235.2 | 234.5 | 211.0 | 207.0 | 167.3 | 134.1 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 395.0 | 398.6 | 400.1 | 405.4 | 388.4 | 417.6 | 432.6 | 417.6 | 389.3 | 418.8 |
|---|
| Cost of Revenues | | 326.7 | 332.0 | 331.9 | 337.3 | 323.9 | 345.3 | 359.4 | 346.2 | 325.2 | 348.8 |
|---|
| Gross Profit | | 68.3 | 66.6 | 68.2 | 68.1 | 64.5 | 72.3 | 73.2 | 71.4 | 64.1 | 70.0 |
| 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 | 181.5 | 162.2 | 178.3 | 152.9 | 177.2 | 176.1 | 147.7 | 129.8 | 135.1 | 136.6 | 119.3 | 117.2 | 105.6 | 91.8 |
|---|
| Depreciation & Amortization | | 33.0 | 33.0 | 33.6 | 31.7 | 30.2 | 38.7 | 35.8 | 39.8 | 36.3 | 31.5 | 29.5 | 28.7 | 23.2 | 19.2 | 18.0 | 16.2 | 17.1 |
|---|
| Total Operating Expenses | | 191.9 | 189.6 | 194.8 | 181.5 | 162.2 | 178.3 | 152.9 | 177.2 | 176.1 | 147.7 | 129.8 | 135.1 | 136.6 | 119.3 | 117.2 | 105.6 | 91.8 |
|---|
| Operating Income | | 79.3 | 81.6 | 86.6 | 89.9 | 59.4 | -12.5 | 23.0 | 83.1 | 97.3 | 90.2 | 69.2 | 97.9 | 97.9 | 86.5 | 76.8 | 56.4 | 38.8 |
| 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 | 46.4 | 43.0 |
|---|
| Depreciation & Amortization | | 8.2 | 8.3 | 8.2 | 8.3 | 8.4 | 8.5 | 8.3 | 8.4 | 8.2 | 7.9 |
|---|
| Total Operating Expenses | | 48.1 | 46.5 | 48.1 | 49.2 | 50.1 | 48.7 | 48.6 | 47.4 | 46.4 | 43.0 |
|---|
| Operating Income | | 20.2 | 20.1 | 20.1 | 18.9 | 14.4 | 23.6 | 24.6 | 24.0 | 17.7 | 27.0 |
| 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 | | 47.5 | 47.5 | 47.4 | 45.1 | 33.8 | 30.1 | 30.3 | 33.8 | 34.3 | 31.5 | 28.2 | 27.9 | 26.1 | 26.8 | 26.0 | 24.8 | 23.8 |
|---|
| Other Expense | | -55.5 | -57.8 | -42.2 | -48.4 | -48.7 | -20.0 | -30.3 | -28.2 | 10.7 | -7.7 | -4.0 | -2.2 | -26.1 | -4.6 | -13.3 | -12.7 | -1.3 |
|---|
| IBT | | 23.8 | 23.8 | 44.4 | 41.5 | 10.7 | -32.5 | -7.3 | 54.9 | 71.8 | 47.7 | 41.0 | 70.0 | 71.8 | 60.3 | 50.5 | 24.2 | 17.2 |
|---|
| Income Tax Expense | | 2.8 | 2.8 | 4.9 | 8.5 | -0.7 | -6.5 | -2.5 | 15.2 | 16.6 | 18.2 | 8.8 | 21.3 | 24.9 | 19.4 | 18.7 | -5.2 | 2.0 |
|---|
| Net Income | | 23.8 | 23.8 | 31.8 | 7.8 | 11.4 | -26.0 | -4.8 | 38.6 | 53.6 | 28.6 | 31.7 | 48.1 | 45.6 | 43.4 | 31.8 | 29.4 | 15.2 |
| 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 | 11.6 |
|---|
| Interest Expense | | 12.8 | 12.5 | 11.2 | 11.0 | 11.4 | 12.1 | 12.0 | 11.9 | 11.7 | 11.6 |
|---|
| Other Expense | | -21.3 | -15.6 | -9.4 | -9.2 | -10.0 | -11.0 | -10.6 | -10.6 | -11.1 | -11.0 |
|---|
| IBT | | -1.1 | 4.5 | 10.7 | 9.7 | 4.4 | 12.6 | 14.0 | 13.4 | 6.6 | 16.0 |
|---|
| Income Tax Expense | | -0.5 | -0.4 | 1.8 | 1.9 | -0.4 | -0.6 | 2.6 | 3.3 | 21.1 | -3.8 |
|---|
| Net Income | | 0.8 | 5.5 | 9.2 | 8.3 | 0.5 | 9.8 | 11.9 | 9.6 | -14.5 | 11.1 |
| 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 | $0.63 | $0.94 | $-2.17 | $-0.40 | $3.16 | $4.37 | $2.34 | $2.62 | $3.94 | $3.77 | $3.65 | $2.67 | $2.54 | $1.34 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.62 | $0.93 | $-2.17 | $-0.40 | $3.12 | $4.29 | $2.30 | $2.58 | $3.88 | $3.68 | $3.56 | $2.62 | $2.45 | $1.29 |
|---|
| Shares Outstanding | | 13.8 | 13.8 | 12.9 | 12.3 | 12.1 | 12.0 | 12.1 | 12.2 | 12.3 | 12.2 | 12.1 | 12.2 | 12.1 | 11.9 | 11.9 | 11.6 | 11.3 |
|---|
| Diluted Shares Outstanding | | 14.0 | 14.0 | 13.2 | 12.5 | 12.2 | 12.0 | 12.1 | 12.4 | 12.5 | 12.5 | 12.3 | 12.4 | 12.4 | 12.2 | 12.1 | 12.0 | 11.8 |
| 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 | $-1.17 | $0.90 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-1.17 | $0.88 |
|---|
| Shares Outstanding | | 13.8 | 13.9 | 13.7 | 13.6 | 12.9 | 12.5 | 12.5 | 12.4 | 12.4 | 12.4 |
|---|
| Diluted Shares Outstanding | | 14.0 | 14.0 | 13.9 | 13.9 | 13.2 | 13.4 | 12.9 | 12.8 | 12.4 | 12.6 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 59.9 | 53.1 | 54.8 | 58.2 | 54.1 | 55.0 | 56.0 | 55.7 | 82.8 | 64.3 | 62.0 | 58.0 | 55.2 | 44.4 | 78.0 | 35.3 |
|---|
| Short Term Investments | | 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 Cash & ST Investments | | 59.9 | 53.1 | 54.8 | 58.2 | 54.1 | 55.0 | 56.0 | 55.7 | 82.8 | 64.3 | 62.0 | 58.0 | 55.2 | 44.4 | 78.0 | 35.3 |
|---|
| Accounts Receivable | | 327.6 | 249.5 | 323.2 | 271.3 | 310.3 | 305.0 | 323.0 | 330.7 | 242.6 | 194.4 | 225.8 | 234.8 | 174.4 | 162.7 | 158.7 | 126.4 |
|---|
| Inventory | | 427.8 | 422.9 | 411.1 | 406.5 | 382.9 | 310.9 | 327.2 | 317.8 | 282.8 | 240.6 | 249.0 | 238.4 | 221.4 | 215.6 | 202.0 | 192.5 |
|---|
| Other Current Assets | | 48.8 | 110.5 | 35.3 | 89.2 | 28.2 | 35.5 | 19.5 | 16.4 | 61.4 | 53.4 | 12.8 | 22.1 | 20.1 | 21.5 | 8.8 | 25.6 |
|---|
| Total Current Assets | | 864.1 | 836.0 | 824.4 | 932.4 | 775.5 | 706.4 | 725.7 | 720.6 | 669.6 | 552.7 | 549.6 | 582.2 | 496.3 | 464.0 | 468.1 | 390.3 |
| 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 | | 50.8 | 45.6 | 54.5 | 53.1 | 59.5 | 59.9 | 61.6 | 54.8 | 51.2 | 53.4 |
|---|
| 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 | | 50.8 | 45.6 | 54.5 | 53.1 | 59.5 | 59.9 | 61.6 | 54.8 | 51.2 | 53.4 |
|---|
| Accounts Receivable | | 275.0 | 282.5 | 277.2 | 249.5 | 276.5 | 275.5 | 283.8 | 323.2 | 265.8 | 323.7 |
|---|
| Inventory | | 428.4 | 425.9 | 419.8 | 422.9 | 430.8 | 427.8 | 428.5 | 411.1 | 404.2 | 405.9 |
|---|
| Other Current Assets | | 132.8 | 119.8 | 118.5 | 110.5 | 119.2 | 100.9 | 109.8 | 35.3 | 243.8 | 169.0 |
|---|
| Total Current Assets | | 887.0 | 873.8 | 870.0 | 836.0 | 886.0 | 864.1 | 883.7 | 824.4 | 965.0 | 952.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 227.9 | 223.2 | 229.6 | 235.8 | 292.5 | 305.2 | 301.9 | 219.4 | 177.0 | 167.1 | 151.3 | 141.1 | 115.4 | 100.4 | 61.8 | 68.8 |
|---|
| Goodwill | | 114.1 | 111.7 | 110.2 | 108.9 | 106.0 | 110.9 | 108.4 | 103.4 | 100.2 | 86.6 | 82.0 | 89.5 | 60.4 | 49.7 | 9.5 | 9.1 |
|---|
| Intangible Assets | | 74.5 | 71.9 | 73.3 | 78.7 | 81.7 | 86.8 | 90.6 | 95.3 | 99.5 | 96.6 | 92.8 | 88.1 | 66.2 | 50.4 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | -31.8 | -36.8 | -28.5 | 33.6 | 52.0 | 34.0 | 0.0 | -28.9 | -25.2 | -19.9 | -20.6 | -10.5 |
|---|
| Other Long-Term Assets | | 100.0 | 122.3 | 103.2 | 70.2 | 104.3 | 91.2 | 83.8 | 12.8 | 11.9 | 9.6 | 70.9 | 73.3 | 80.4 | 62.9 | 74.6 | 84.3 |
|---|
| Total Long-Term Assets | | 516.5 | 529.1 | 516.3 | 504.2 | 584.5 | 594.1 | 584.7 | 487.9 | 462.9 | 421.6 | 397.0 | 392.0 | 322.4 | 262.6 | 145.8 | 162.2 |
|---|
| Total Assets | | 1,380.6 | 1,365.1 | 1,340.7 | 1,436.6 | 1,360.0 | 1,300.5 | 1,310.4 | 1,208.5 | 1,132.5 | 974.3 | 946.6 | 974.2 | 818.7 | 726.6 | 613.9 | 552.5 |
| 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 | | 236.3 | 234.0 | 232.5 | 223.2 | 231.3 | 227.9 | 228.9 | 229.6 | 229.3 | 232.6 |
|---|
| Goodwill | | 115.7 | 116.0 | 113.3 | 111.7 | 115.7 | 114.1 | 114.2 | 110.2 | 108.8 | 109.8 |
|---|
| Intangible Assets | | 70.8 | 72.6 | 71.7 | 71.9 | 74.4 | 74.5 | 76.3 | 73.3 | 73.8 | 76.3 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -9.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 126.8 | 125.3 | 124.3 | 122.3 | 99.2 | 100.0 | 99.4 | 103.2 | 79.6 | 81.1 |
|---|
| Total Long-Term Assets | | 549.6 | 547.9 | 541.8 | 529.1 | 520.6 | 516.5 | 518.8 | 516.3 | 491.5 | 499.8 |
|---|
| Total Assets | | 1,436.6 | 1,421.7 | 1,411.8 | 1,365.1 | 1,406.6 | 1,380.6 | 1,402.5 | 1,340.7 | 1,456.5 | 1,451.8 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 194.7 | 194.8 | 204.0 | 221.0 | 194.0 | 166.7 | 175.0 | 177.8 | 173.7 | 133.6 | 129.7 | 160.3 | 112.0 | 102.1 | 99.6 | 95.7 |
|---|
| Short-Term Debt | | 24.8 | 19.1 | 30.6 | 22.1 | 23.5 | 24.5 | 28.7 | 17.9 | 17.7 | 30.8 | 17.8 | 9.4 | 4.4 | 4.4 | 1.4 | 13.8 |
|---|
| Other Current Liabilities | | 86.6 | 147.2 | 129.0 | 152.9 | 79.8 | 78.5 | 65.6 | 63.7 | 84.7 | 77.5 | 60.9 | 65.8 | 61.2 | 58.1 | 75.7 | 2.2 |
|---|
| Current Liabilities | | 357.0 | 361.1 | 363.6 | 448.6 | 349.0 | 307.1 | 305.0 | 298.9 | 276.1 | 241.9 | 225.2 | 263.9 | 198.0 | 191.7 | 176.7 | 171.1 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 197.9 | 196.8 | 199.1 | 194.8 | 202.1 | 194.7 | 199.3 | 204.0 | 202.1 | 207.3 |
|---|
| Short-Term Debt | | 19.2 | 19.8 | 19.0 | 19.1 | 21.8 | 24.8 | 23.9 | 30.6 | 34.0 | 34.1 |
|---|
| Other Current Liabilities | | 129.7 | 119.6 | 142.7 | 147.2 | 90.9 | 137.5 | 170.3 | 129.0 | 215.3 | 191.3 |
|---|
| Current Liabilities | | 346.8 | 336.2 | 360.8 | 361.1 | 361.3 | 357.0 | 393.5 | 363.6 | 451.4 | 432.7 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 655.8 | 648.1 | 655.3 | 698.8 | 642.2 | 574.5 | 598.8 | 547.5 | 515.5 | 439.0 | 450.3 | 434.4 | 379.2 | 374.3 | 346.2 | 302.5 |
|---|
| Capital Leases | | 46.8 | 40.5 | 45.0 | 54.9 | 63.5 | 69.6 | 65.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 11.7 | 9.0 | 10.6 | 31.8 | 36.8 | 28.5 | 23.4 | 22.3 | 27.7 | 20.4 | 43.9 | 45.3 | 31.5 | 1.4 | 9.7 |
|---|
| Total Liabilities | | 1,078.7 | 1,028.0 | 1,050.8 | 1,168.7 | 1,035.2 | 942.6 | 960.8 | 895.9 | 844.5 | 738.3 | 734.4 | 782.3 | 654.7 | 624.9 | 548.5 | 506.2 |
| 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 | | 690.7 | 689.5 | 676.7 | 648.1 | 683.2 | 702.6 | 690.9 | 655.3 | 731.7 | 750.5 |
|---|
| Capital Leases | | 42.5 | 43.9 | 46.1 | 40.5 | 43.7 | 44.0 | 45.2 | 46.9 | 47.2 | 49.5 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 11.7 | 0.0 | 0.0 | 0.0 | 9.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 1,057.8 | 1,045.4 | 1,057.0 | 1,028.0 | 1,063.6 | 1,078.7 | 1,105.0 | 1,050.8 | 1,169.2 | 1,166.2 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 17.2 | 18.3 | 17.0 | 16.6 | 16.3 | 16.1 | 15.7 | 15.6 | 15.2 | 14.9 | 14.7 | 14.5 | 14.4 | 14.1 | 13.8 | 13.4 |
|---|
| Retained Earnings | | 258.3 | 265.2 | 240.1 | 238.8 | 259.4 | 290.5 | 298.2 | 265.9 | 216.1 | 193.6 | 168.3 | 126.5 | 85.6 | 42.2 | 10.4 | -19.0 |
|---|
| Comprehensive Income | | -48.8 | -51.8 | -43.7 | -61.8 | -19.2 | -18.1 | -37.0 | -40.9 | -17.9 | -42.7 | -30.0 | -14.0 | 3.4 | -6.8 | -8.4 | 2.4 |
|---|
| Total Common Equity | | 293.8 | 330.8 | 280.4 | 256.5 | 314.1 | 344.2 | 335.6 | 299.0 | 276.0 | 226.0 | 205.3 | 185.6 | 159.0 | 101.8 | 65.4 | 46.4 |
| 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 | | 18.6 | 18.3 | 18.3 | 18.3 | 18.1 | 17.2 | 17.0 | 17.0 | 17.0 | 17.0 |
|---|
| Retained Earnings | | 282.6 | 279.1 | 271.7 | 265.2 | 266.5 | 258.3 | 248.1 | 240.1 | 256.3 | 246.8 |
|---|
| Comprehensive Income | | -27.6 | -26.6 | -41.4 | -51.8 | -41.0 | -48.8 | -45.0 | -43.7 | -62.2 | -53.8 |
|---|
| Total Common Equity | | 374.8 | 371.1 | 349.2 | 330.8 | 335.9 | 293.8 | 288.5 | 280.4 | 276.6 | 274.6 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 727.4 | 667.2 | 687.8 | 720.9 | 665.7 | 599.0 | 627.5 | 565.4 | 533.2 | 469.8 | 450.3 | 434.4 | 383.6 | 378.7 | 347.6 | 316.2 |
|---|
| Book Value | | 301.9 | 337.1 | 289.9 | 267.9 | 324.8 | 357.9 | 349.6 | 312.6 | 288.0 | 236.0 | 212.2 | 191.9 | 164.0 | 101.8 | 65.4 | 46.4 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 4.0 | 5.2 | 5.6 | 6.3 | 7.1 | 8.1 | 9.0 | 9.5 | 10.7 | 11.0 |
|---|
| Book Value | | 374.8 | 371.1 | 349.2 | 330.8 | 335.9 | 293.8 | 288.5 | 280.4 | 276.6 | 274.6 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 42.0 | 24.3 | 31.8 | 33.0 | 11.4 | -26.0 | -4.8 | 39.7 | 55.2 | 29.5 | 32.2 | 48.7 | 46.9 | 43.9 | 31.8 | 29.4 | 15.2 |
|---|
| Depreciation & Amortization | | 32.8 | 33.0 | 33.6 | 31.7 | 30.2 | 38.7 | 35.8 | 34.2 | 36.3 | 31.5 | 29.5 | 28.7 | 23.2 | 19.2 | 18.0 | 16.2 | 17.1 |
|---|
| Stock-Based Compensation | | 5.9 | 5.5 | 5.6 | 6.5 | 7.2 | 6.5 | 6.1 | 4.1 | 8.3 | 8.6 | 10.6 | 7.3 | 5.8 | 4.7 | 2.7 | 2.1 | 1.7 |
|---|
| Change Working Capital | | -19.8 | -14.2 | -23.9 | -9.8 | -64.7 | -43.1 | 26.0 | -15.7 | -44.0 | -36.4 | -6.2 | -42.9 | -21.9 | 1.4 | -4.2 | -11.7 | 32.8 |
|---|
| Change In Accounts Receivable | | -15.4 | -4.9 | 12.1 | -14.1 | -23.2 | -8.4 | 16.7 | 6.5 | -11.9 | -25.1 | 13.7 | 3.8 | -27.9 | 8.5 | 9.8 | -13.5 | -7.6 |
|---|
| Change In Accounts Payable | | -11.7 | -1.4 | 0.0 | 3.3 | 33.1 | 45.6 | -8.1 | -10.4 | 3.8 | 23.8 | -8.8 | -36.9 | 27.9 | -7.5 | -21.4 | 18.1 | 28.1 |
|---|
| Change In Inventories | | -15.6 | 2.8 | -14.8 | -1.3 | -56.0 | -71.2 | 18.5 | -7.2 | -29.4 | -19.0 | 8.6 | -6.7 | -23.3 | -4.9 | 7.1 | -8.8 | 10.1 |
|---|
| Other Non-cash Items | | 64.9 | 6.6 | -17.3 | -3.7 | -2.4 | -10.1 | 0.0 | 0.0 | -1.9 | 3.7 | 4.0 | 0.0 | -0.9 | -6.6 | 0.1 | 12.7 | 1.3 |
|---|
| Cash from Operations | | 48.5 | 0.0 | 0.0 | 50.5 | -26.6 | -43.3 | 69.3 | 63.7 | 54.8 | 46.7 | 72.9 | 44.7 | 53.6 | 60.3 | 55.9 | 35.9 | 67.1 |
| 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 | | 6.7 | 5.5 | -7.8 | 8.3 | 5.6 | 13.2 | 11.9 | 9.6 | 6.9 | 12.2 |
|---|
| Depreciation & Amortization | | 8.2 | 8.3 | 8.2 | 8.3 | 8.4 | 8.5 | 8.3 | 8.4 | 8.2 | 7.9 |
|---|
| Stock-Based Compensation | | 1.4 | 0.0 | 1.3 | 1.5 | 0.0 | 1.4 | 1.2 | 1.5 | 1.6 | 1.6 |
|---|
| Change Working Capital | | 44.7 | 0.8 | -32.1 | -25.7 | 28.8 | -14.1 | 10.7 | -38.6 | 19.8 | 1.7 |
|---|
| Change In Accounts Receivable | | 11.0 | 7.6 | 1.5 | -25.0 | 20.0 | 2.2 | 6.0 | -16.1 | 6.1 | -11.4 |
|---|
| Change In Accounts Payable | | 21.6 | 11.0 | -32.1 | 0.0 | 6.9 | 3.8 | 0.0 | 0.0 | -10.9 | 12.6 |
|---|
| Change In Inventories | | 2.8 | -3.2 | -1.8 | 5.0 | -0.9 | -2.6 | 2.6 | -13.9 | -3.8 | -0.5 |
|---|
| Other Non-cash Items | | 1.1 | 2.5 | 16.6 | -2.6 | -2.9 | 0.0 | -35.3 | 17.8 | 0.3 | -0.8 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 29.6 | 23.4 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -28.0 | -40.3 | -31.4 | -28.2 | -26.9 | -31.1 | -26.3 | -40.1 | -45.1 | -27.9 | -28.5 | -36.5 | -25.8 | -30.1 | -29.6 | -12.7 | -4.0 |
|---|
| Acquisitions | | 4.3 | 0.0 | -11.0 | -1.2 | -23.3 | -5.4 | 0.0 | -8.1 | -46.9 | -39.7 | -23.4 | 0.0 | -72.7 | -45.8 | -97.0 | 0.0 | -25.9 |
|---|
| Investments | | 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 |
|---|
| Sales of Investment | | 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 Investing Activities | | -1.3 | 0.0 | 0.0 | 13.6 | 9.5 | 20.3 | 1.4 | 0.0 | 2.8 | 0.0 | 0.0 | 0.0 | 2.1 | 21.6 | 6.3 | 1.6 | 0.0 |
|---|
| Cash from Investing | | -25.0 | 0.0 | 0.0 | -15.8 | -40.7 | -16.2 | -24.9 | -48.2 | -89.2 | -67.6 | -51.9 | -36.5 | -96.4 | -54.3 | -120.3 | -11.1 | -29.9 |
| 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 | | -12.7 | -10.7 | -7.4 | -9.5 | -9.1 | -9.1 | -7.4 | -5.8 | -7.4 | -7.4 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 11.5 | 0.0 | 0.0 | -11.0 | 15.5 | -0.2 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.9 | 0.6 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.2 | -7.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -84.6 | 0.0 | 0.0 | -24.3 | -3.6 | -6.3 | -42.3 | -10.3 | -15.5 | -297.4 | -40.7 | -3.6 | -6.6 | -4.2 | -3.7 | -227.2 | -24.1 |
|---|
| Debt Issued | | 76.9 | 667.2 | -20.6 | -8.8 | 58.8 | 73.0 | 13.8 | 72.4 | 47.7 | 360.8 | 60.2 | 19.5 | 57.4 | 9.1 | 34.7 | 258.5 | 340.3 |
|---|
| Issuance of Common Stock | | -1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 78.7 | 6.9 | 5.8 | 43.4 | 351.5 | 33.7 | 24.0 | 64.5 | 0.8 | 1.1 | 0.5 | 0.0 |
|---|
| Repurchase of Common Stock | | -3.2 | 0.0 | -2.6 | -2.0 | 0.0 | -2.5 | -7.5 | -0.9 | -9.0 | -4.2 | -1.9 | -15.5 | -4.4 | -2.2 | -4.0 | -2.1 | -1.1 |
|---|
| Dividends Paid | | -7.5 | 0.0 | 0.0 | -7.4 | -7.0 | -7.0 | -3.2 | -7.0 | -6.4 | -6.9 | -6.2 | -6.3 | -4.7 | -9.1 | -34.7 | -247.8 | 0.0 |
|---|
| Other Financing Activities | | -6.2 | 0.0 | 0.0 | -7.3 | 95.2 | -3.0 | -1.2 | -2.9 | -3.1 | -9.3 | -2.1 | 2.1 | -0.2 | 18.6 | 71.9 | 494.5 | 0.2 |
|---|
| Cash from Financing | | -14.6 | 0.0 | 0.0 | -39.0 | 84.6 | 59.9 | -47.3 | -15.3 | 9.4 | 33.7 | -17.2 | 0.7 | 48.6 | 3.9 | 30.6 | 17.9 | -25.0 |
| 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 | -29.7 | -13.1 |
|---|
| Debt Issued | | 709.9 | 0.6 | 13.6 | 28.5 | -37.8 | -22.4 | 12.6 | 27.0 | -1.0 | -3.5 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.9 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | -1.6 | 0.0 | 0.0 | 0.0 | -2.3 | -0.1 | -0.1 | -0.7 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.5 | -1.7 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.4 | -1.5 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -33.6 | -16.3 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 6.5 | -8.3 | -1.7 | -3.4 | 4.1 | -0.9 | -1.0 | 0.3 | -27.1 | 18.5 | 2.3 | 4.0 | 2.8 | 10.8 | -33.6 | 42.7 | 12.2 |
|---|
| Closing Cash Balance | | 59.9 | 44.8 | 53.1 | 54.8 | 58.2 | 54.1 | 55.0 | 56.0 | 55.7 | 82.8 | 64.3 | 62.0 | 58.0 | 55.2 | 44.4 | 78.0 | 35.3 |
| 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 | | -6.0 | 5.2 | -8.9 | 1.4 | -6.4 | -0.4 | -1.7 | 6.8 | 3.6 | -2.2 |
|---|
| Closing Cash Balance | | 44.8 | 50.8 | 45.6 | 54.5 | 53.1 | 59.5 | 59.9 | 61.6 | 54.8 | 51.2 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 20.5 | 2.0 | -1.6 | 22.3 | -53.5 | -74.4 | 43.0 | 23.6 | 9.7 | 18.8 | 44.4 | 8.2 | 27.8 | 30.2 | 26.3 | 23.2 | 63.1 |
|---|
| Real Free Cash Flow | | 14.6 | -3.5 | -7.2 | 15.8 | -60.7 | -80.9 | 36.9 | 19.5 | 1.4 | 10.2 | 33.8 | 0.9 | 22.0 | 25.5 | 23.5 | 21.1 | 61.4 |
| 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 | | 36.0 | 6.4 | -21.1 | -19.7 | 16.2 | -0.1 | -10.6 | -7.1 | 22.2 | 16.0 |
|---|
| Real Free Cash Flow | | 34.6 | 6.4 | -22.4 | -21.2 | 16.2 | -1.5 | -11.8 | -8.6 | 20.6 | 14.4 |