PSMT
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 | | 5,394.9 | 5,270.1 | 4,913.9 | 4,411.8 | 4,066.1 | 3,619.9 | 3,329.2 | 3,223.9 | 3,166.7 | 2,996.6 | 2,905.2 | 2,802.6 | 2,517.6 | 2,299.8 | 2,050.7 | 1,714.2 | 1,395.9 |
|---|
| Cost of Revenues | | 4,455.2 | 4,355.7 | 4,067.0 | 3,652.5 | 3,384.9 | 2,975.3 | 2,774.8 | 2,695.7 | 2,656.5 | 2,519.8 | 2,449.6 | 2,352.8 | 2,113.7 | 1,929.4 | 1,718.8 | 1,430.7 | 1,160.3 |
|---|
| Gross Profit | | 939.7 | 914.4 | 846.9 | 759.3 | 681.1 | 644.5 | 554.4 | 528.2 | 510.2 | 476.9 | 455.6 | 449.8 | 403.9 | 370.4 | 332.0 | 283.5 | 235.6 |
| Revenue |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Revenues | | 1,382.7 | 1,331.0 | 1,317.3 | 1,363.9 | 1,257.9 | 1,226.0 | 1,229.4 | 1,292.0 | 1,166.5 | 1,118.2 |
|---|
| Cost of Revenues | | 1,138.3 | 1,099.1 | 1,087.6 | 1,130.1 | 1,038.9 | 1,014.2 | 1,019.7 | 1,070.9 | 962.3 | 926.8 |
|---|
| Gross Profit | | 244.4 | 231.9 | 229.7 | 233.8 | 219.1 | 211.9 | 209.8 | 221.1 | 204.2 | 191.4 |
| 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 | 553.5 | 512.8 | 485.5 | 431.5 | 412.0 | 380.9 | 338.7 | 317.7 | 301.4 | 265.8 | 242.4 | 224.0 | 192.7 | 160.7 |
|---|
| Depreciation & Amortization | | 91.3 | 88.2 | 82.6 | 72.7 | 67.9 | 65.0 | 61.2 | 55.0 | 52.6 | 46.3 | 39.8 | 34.4 | 28.5 | 24.4 | 23.7 | 21.2 | 15.3 |
|---|
| Total Operating Expenses | | 699.0 | 678.3 | 626.0 | 560.7 | 512.8 | 485.5 | 431.5 | 412.0 | 380.9 | 338.7 | 317.7 | 301.4 | 265.8 | 242.4 | 224.0 | 192.7 | 160.7 |
|---|
| Operating Income | | 240.7 | 236.1 | 220.9 | 184.5 | 99.4 | 90.4 | 62.9 | 61.2 | 126.1 | 136.2 | 136.7 | 146.4 | 136.7 | 127.9 | 107.9 | 90.9 | 74.9 |
| Operating Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| 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 | 0.0 | 145.9 |
|---|
| Depreciation & Amortization | | 24.0 | 22.8 | 22.8 | 21.8 | 20.9 | 21.5 | 21.1 | 20.5 | 19.5 | 19.4 |
|---|
| Total Operating Expenses | | 181.1 | 177.8 | 172.8 | 167.3 | 160.4 | 162.7 | 159.5 | 156.6 | 145.9 | 153.1 |
|---|
| Operating Income | | 63.3 | 54.1 | 56.8 | 66.5 | 58.6 | 49.2 | 50.3 | 64.5 | 58.2 | 32.1 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 10.9 | 10.1 | 11.0 | 9.9 | 2.2 | 2.0 | 2.0 | 1.5 | 1.4 | 1.8 | 1.3 | 1.1 | 0.9 | 1.3 | 0.9 | 0.9 | 0.6 |
|---|
| Interest Expense | | 13.2 | 11.5 | 13.0 | 11.0 | 9.6 | 7.2 | 7.6 | 3.9 | 5.1 | 6.8 | 5.9 | 6.4 | 4.3 | 4.2 | 5.3 | 3.9 | 2.7 |
|---|
| Other Expense | | -29.5 | -29.6 | -19.5 | -15.3 | 57.0 | 56.7 | 53.2 | 49.9 | -3.1 | -0.5 | -2.1 | -6.4 | -0.5 | -1.8 | -0.8 | 1.5 | -0.5 |
|---|
| IBT | | 211.3 | 206.5 | 201.4 | 169.2 | 156.4 | 147.2 | 116.0 | 111.1 | 122.6 | 132.7 | 131.2 | 136.6 | 134.2 | 123.2 | 102.7 | 89.4 | 72.2 |
|---|
| Income Tax Expense | | 60.7 | 58.6 | 62.6 | 60.0 | 51.9 | 49.0 | 37.8 | 37.6 | 48.2 | 42.0 | 42.8 | 47.6 | 41.4 | 38.9 | 35.1 | 27.5 | 22.8 |
|---|
| Net Income | | 147.4 | 144.9 | 138.9 | 109.2 | 104.5 | 98.0 | 78.1 | 73.2 | 74.3 | 90.7 | 88.7 | 89.1 | 92.9 | 84.3 | 67.6 | 61.8 | 49.3 |
| Net Income |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Interest Income | | 2.9 | 2.7 | 2.5 | 2.7 | 2.2 | 2.4 | 2.5 | 3.2 | 2.9 | 3.6 |
|---|
| Interest Expense | | 4.4 | 3.5 | 2.8 | 2.5 | 2.7 | 3.3 | 3.6 | 3.3 | 2.8 | 2.7 |
|---|
| Other Expense | | -7.6 | -7.8 | -7.8 | -6.3 | -7.7 | -7.4 | -2.9 | -7.1 | -2.1 | -1.5 |
|---|
| IBT | | 55.7 | 46.4 | 49.1 | 60.1 | 50.9 | 41.8 | 47.0 | 56.5 | 56.1 | 30.7 |
|---|
| Income Tax Expense | | 15.5 | 14.8 | 13.9 | 16.4 | 13.5 | 12.7 | 14.5 | 17.3 | 18.2 | 15.3 |
|---|
| Net Income | | 38.9 | 30.7 | 34.2 | 43.6 | 36.4 | 29.1 | 32.5 | 39.3 | 38.0 | 15.4 |
| 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 | $3.51 | $3.38 | $3.18 | $2.55 | $2.42 | $2.47 | $2.98 | $2.92 | $2.95 | $3.07 | $2.78 | $2.24 | $2.07 | $1.66 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $3.50 | $3.38 | $3.18 | $2.55 | $2.42 | $2.47 | $2.98 | $2.92 | $2.95 | $3.07 | $2.78 | $2.24 | $2.07 | $1.65 |
|---|
| Shares Outstanding | | 30.2 | 30.1 | 30.0 | 30.8 | 30.6 | 30.4 | 30.3 | 30.2 | 30.1 | 30.0 | 29.9 | 29.8 | 29.7 | 29.6 | 29.6 | 29.4 | 29.3 |
|---|
| Diluted Shares Outstanding | | 30.2 | 30.1 | 30.0 | 30.8 | 30.6 | 30.4 | 30.3 | 30.2 | 30.1 | 30.0 | 29.9 | 29.9 | 29.8 | 29.7 | 29.6 | 29.5 | 29.3 |
| Per Share Data |
|
TTM |
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.49 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.49 |
|---|
| Shares Outstanding | | 30.2 | 30.1 | 30.1 | 30.1 | 30.0 | 30.0 | 30.0 | 29.9 | 30.3 | 30.8 |
|---|
| Diluted Shares Outstanding | | 30.2 | 30.1 | 30.1 | 30.1 | 30.0 | 30.0 | 30.0 | 29.9 | 30.3 | 30.8 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 131.1 | 241.0 | 125.4 | 240.0 | 237.7 | 202.1 | 299.5 | 102.7 | 93.5 | 162.4 | 199.5 | 157.1 | 137.1 | 121.9 | 91.2 | 76.8 | 73.3 |
|---|
| Short Term Investments | | 99.9 | 73.2 | 100.2 | 91.1 | 11.2 | 50.2 | 46.5 | 17.0 | 32.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 231.0 | 314.2 | 225.5 | 331.1 | 248.9 | 252.3 | 346.0 | 119.7 | 125.8 | 162.4 | 199.5 | 157.1 | 137.1 | 121.9 | 91.2 | 76.8 | 73.3 |
|---|
| Accounts Receivable | | 43.0 | 17.4 | 18.8 | 17.9 | 13.4 | 12.4 | 13.2 | 9.9 | 8.9 | 6.5 | 7.5 | 9.7 | 7.9 | 3.1 | 6.2 | 3.7 | 2.9 |
|---|
| Inventory | | 516.5 | 560.7 | 528.7 | 471.4 | 464.4 | 389.7 | 309.5 | 331.3 | 321.0 | 310.9 | 282.9 | 267.2 | 226.4 | 217.4 | 201.0 | 177.2 | 131.2 |
|---|
| Other Current Assets | | 32.4 | 82.1 | 59.3 | 90.1 | 41.1 | 39.2 | 30.2 | 28.3 | 31.8 | 30.1 | 22.1 | 22.5 | 22.1 | 20.9 | 31.2 | 35.1 | 0.7 |
|---|
| Total Current Assets | | 822.8 | 974.5 | 832.3 | 877.1 | 773.6 | 697.2 | 699.0 | 491.9 | 487.9 | 510.4 | 512.6 | 464.4 | 402.5 | 375.6 | 336.6 | 292.8 | 234.8 |
| Current Assets |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Cash And Equivalents | | 241.0 | 168.0 | 130.4 | 120.9 | 125.4 | 131.1 | 173.4 | 174.5 | 240.0 | 222.7 |
|---|
| Short Term Investments | | 73.2 | 94.4 | 116.9 | 101.3 | 100.2 | 99.9 | 93.6 | 88.0 | 91.1 | 112.6 |
|---|
| Total Cash & ST Investments | | 314.2 | 262.4 | 247.3 | 222.2 | 225.5 | 231.0 | 267.0 | 262.5 | 331.1 | 335.3 |
|---|
| Accounts Receivable | | 17.4 | 21.2 | 20.4 | 23.6 | 18.8 | 17.8 | 19.8 | 17.6 | 17.9 | 15.0 |
|---|
| Inventory | | 560.7 | 553.1 | 549.7 | 585.9 | 528.7 | 516.5 | 502.3 | 529.9 | 471.4 | 442.6 |
|---|
| Other Current Assets | | 82.1 | 64.0 | 57.8 | 60.9 | 59.3 | 60.3 | 61.3 | 70.8 | 90.1 | 83.5 |
|---|
| Total Current Assets | | 974.5 | 900.8 | 875.1 | 892.5 | 832.3 | 822.8 | 847.7 | 880.8 | 877.1 | 847.2 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 1,038.7 | 1,109.8 | 1,032.5 | 964.5 | 869.1 | 853.9 | 811.8 | 671.2 | 594.4 | 557.8 | 473.0 | 433.0 | 426.3 | 338.5 | 297.8 | 281.1 | 265.5 |
|---|
| Goodwill | | 43.2 | 43.2 | 43.2 | 43.1 | 43.3 | 45.1 | 45.2 | 46.1 | 46.3 | 35.6 | 35.6 | 35.9 | 36.1 | 36.4 | 36.9 | 37.4 | 37.5 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 7.8 | 10.2 | 12.6 | 15.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 79.1 | 6.9 | 6.9 | 10.5 | 10.5 | 10.5 | 10.6 | 10.7 | 10.8 | 10.8 | 10.8 | 10.3 | 8.9 | 8.1 | 7.6 | 8.1 | 8.1 |
|---|
| Other Long-Term Assets | | 5.6 | 93.6 | 71.1 | 78.3 | 82.8 | 67.1 | 58.4 | 48.5 | 51.9 | 47.5 | 52.5 | 40.6 | 54.6 | 54.6 | 42.0 | 28.0 | 10.0 |
|---|
| Total Long-Term Assets | | 1,197.9 | 1,294.7 | 1,190.3 | 1,128.5 | 1,034.8 | 1,008.6 | 957.8 | 804.5 | 728.5 | 667.1 | 584.2 | 527.3 | 537.7 | 450.5 | 399.1 | 371.6 | 337.7 |
|---|
| Total Assets | | 2,020.7 | 2,269.2 | 2,022.7 | 2,005.6 | 1,808.4 | 1,705.8 | 1,656.8 | 1,296.4 | 1,216.4 | 1,177.5 | 1,096.7 | 991.7 | 940.2 | 826.0 | 735.7 | 664.3 | 572.6 |
| Long-Term Assets |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Property, Plant & Equipment | | 1,109.8 | 1,079.2 | 1,053.0 | 1,034.3 | 1,032.5 | 1,038.7 | 1,025.2 | 985.8 | 964.5 | 923.4 |
|---|
| Goodwill | | 43.2 | 43.2 | 43.2 | 43.2 | 43.2 | 43.2 | 43.1 | 43.1 | 43.1 | 43.2 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 79.1 | 82.9 | 10.5 | 10.5 | 10.5 |
|---|
| Other Long-Term Assets | | 93.6 | 77.6 | 78.0 | 76.0 | 71.1 | 5.6 | 5.7 | 77.7 | 78.3 | 80.9 |
|---|
| Total Long-Term Assets | | 1,294.7 | 1,243.7 | 1,217.5 | 1,195.2 | 1,190.3 | 1,197.9 | 1,189.1 | 1,148.4 | 1,128.5 | 1,086.2 |
|---|
| Total Assets | | 2,269.2 | 2,144.4 | 2,092.7 | 2,087.7 | 2,022.7 | 2,020.7 | 2,036.8 | 2,029.3 | 2,005.6 | 1,933.3 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 491.2 | 506.9 | 486.0 | 453.2 | 408.4 | 388.8 | 373.2 | 286.2 | 255.7 | 272.2 | 267.2 | 242.0 | 225.8 | 199.4 | 173.2 | 163.4 | 124.4 |
|---|
| Short-Term Debt | | 53.9 | 58.9 | 51.3 | 44.1 | 51.8 | 27.9 | 93.2 | 33.4 | 14.9 | 18.4 | 31.1 | 23.8 | 11.8 | 12.8 | 7.2 | 10.0 | 11.3 |
|---|
| Other Current Liabilities | | 111.5 | 110.1 | 98.3 | 95.1 | 90.0 | 89.9 | 78.4 | 62.5 | 55.8 | 50.7 | 48.7 | 51.2 | 46.7 | 46.2 | 40.6 | 33.3 | 30.1 |
|---|
| Current Liabilities | | 694.4 | 726.3 | 680.1 | 634.5 | 579.5 | 533.6 | 568.3 | 407.5 | 349.4 | 363.4 | 367.9 | 337.1 | 302.2 | 274.9 | 234.7 | 218.2 | 175.5 |
| Current Liabilities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Accounts Payable | | 506.9 | 499.1 | 497.7 | 537.1 | 486.0 | 491.2 | 507.1 | 522.6 | 453.2 | 417.2 |
|---|
| Short-Term Debt | | 58.9 | 50.3 | 40.9 | 37.3 | 51.3 | 61.1 | 58.1 | 59.5 | 44.1 | 44.0 |
|---|
| Other Current Liabilities | | 110.1 | 104.9 | 115.0 | 94.2 | 98.3 | 99.5 | 97.0 | 79.4 | 95.1 | 86.2 |
|---|
| Current Liabilities | | 726.3 | 701.8 | 701.8 | 707.6 | 680.1 | 694.4 | 708.7 | 705.2 | 634.5 | 587.3 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 98.4 | 122.2 | 198.3 | 241.7 | 222.1 | 239.4 | 236.8 | 63.7 | 87.7 | 87.9 | 73.5 | 73.4 | 79.6 | 60.3 | 71.4 | 60.5 | 56.6 |
|---|
| Capital Leases | | 108.3 | 130.2 | 111.3 | 129.8 | 126.0 | 137.8 | 132.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 1.9 | 1.1 | 1.6 | 1.9 | 2.2 | 1.6 | 1.7 | 2.0 | 1.9 | 1.8 | 1.8 | 2.2 | 2.3 | 2.6 | 2.2 | 1.9 | 1.2 |
|---|
| Total Liabilities | | 925.3 | 1,021.8 | 899.7 | 898.6 | 817.3 | 789.6 | 824.1 | 498.1 | 457.8 | 468.7 | 458.7 | 425.1 | 392.0 | 345.0 | 316.8 | 288.5 | 236.5 |
| Long-Term Liabilities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Long-Term Debt | | 122.2 | 237.8 | 195.3 | 107.6 | 198.3 | 206.7 | 210.2 | 220.4 | 241.7 | 239.0 |
|---|
| Capital Leases | | 130.2 | 126.3 | 113.7 | 115.1 | 111.3 | 108.3 | 107.8 | 128.2 | 129.8 | 121.3 |
|---|
| Def. Tax Liability | | 1.1 | 1.2 | 0.9 | 1.0 | 1.6 | 1.9 | 1.7 | 1.8 | 1.9 | 2.0 |
|---|
| Total Liabilities | | 1,021.8 | 930.2 | 920.1 | 929.1 | 899.7 | 925.3 | 942.9 | 947.0 | 898.6 | 843.7 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 861.2 | 999.4 | 890.3 | 817.6 | 736.9 | 658.9 | 582.5 | 525.8 | 474.0 | 420.5 | 351.1 | 283.6 | 215.6 | 143.9 | 77.7 | 28.2 | -15.6 |
|---|
| Comprehensive Income | | -160.1 | -161.4 | -164.6 | -164.0 | -195.6 | -182.5 | -176.8 | -144.3 | -121.2 | -110.1 | -104.0 | -101.5 | -49.3 | -41.5 | -33.2 | -22.9 | -16.7 |
|---|
| Total Common Equity | | 1,095.4 | 1,247.4 | 1,123.0 | 1,107.0 | 991.1 | 915.3 | 831.7 | 797.4 | 758.0 | 708.8 | 638.1 | 566.6 | 548.3 | 481.0 | 418.9 | 375.8 | 336.0 |
| Total Common Equity |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 999.4 | 967.8 | 932.7 | 0.0 | 890.3 | 861.2 | 859.3 | 855.6 | 817.6 | 802.0 |
|---|
| Comprehensive Income | | -161.4 | -158.9 | -160.6 | 0.0 | -164.6 | -160.1 | -155.3 | -160.4 | -164.0 | -169.6 |
|---|
| Total Common Equity | | 1,247.4 | 1,214.2 | 1,172.6 | 1,158.6 | 1,123.0 | 1,095.4 | 1,093.9 | 1,082.2 | 1,107.0 | 1,089.7 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 260.6 | 181.1 | 249.6 | 278.2 | 273.9 | 267.3 | 330.0 | 97.1 | 102.6 | 106.3 | 104.6 | 97.1 | 91.4 | 73.0 | 78.7 | 70.5 | 67.8 |
|---|
| Book Value | | 1,095.4 | 1,247.4 | 1,123.0 | 1,107.0 | 991.1 | 916.2 | 832.7 | 798.3 | 758.6 | 708.8 | 638.1 | 566.6 | 548.3 | 481.0 | 418.9 | 375.8 | 336.0 |
| Other |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 1,247.4 | 1,214.2 | 1,172.6 | 1,158.6 | 1,123.0 | 1,095.4 | 1,093.9 | 1,082.2 | 1,107.0 | 1,089.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 125.0 | 144.9 | 138.9 | 109.2 | 104.6 | 98.2 | 78.2 | 73.5 | 74.4 | 90.7 | 88.7 | 89.1 | 92.9 | 84.3 | 67.6 | 61.8 | 49.4 |
|---|
| Depreciation & Amortization | | 80.5 | 88.2 | 82.6 | 72.7 | 67.9 | 65.0 | 61.2 | 55.0 | 52.6 | 46.3 | 39.8 | 34.4 | 28.5 | 24.4 | 23.7 | 21.2 | 15.3 |
|---|
| Stock-Based Compensation | | 15.7 | 0.0 | 17.3 | 16.6 | 16.8 | 18.4 | 13.8 | 15.1 | 10.2 | 9.7 | 9.1 | 6.0 | 6.5 | 6.3 | 5.5 | 4.0 | 3.8 |
|---|
| Change Working Capital | | 7.3 | 8.4 | -28.7 | 50.8 | -65.4 | -51.6 | 108.9 | 30.0 | -27.7 | -22.8 | -0.9 | -31.3 | 7.2 | 13.0 | -8.4 | -10.7 | 10.4 |
|---|
| Change In Accounts Receivable | | 9.8 | 0.0 | 0.0 | 17.6 | -13.8 | 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 | | 74.5 | 25.0 | 0.0 | 43.4 | 23.1 | 15.5 | 90.2 | 25.3 | -16.5 | 3.3 | 23.2 | 16.4 | 27.8 | 23.1 | 9.8 | 39.0 | 23.0 |
|---|
| Change In Inventories | | -77.1 | -32.1 | 0.0 | -10.2 | -74.7 | -80.2 | 21.8 | -10.2 | -10.1 | -28.0 | -15.7 | -40.8 | -9.0 | -16.4 | -23.8 | -46.0 | -15.3 |
|---|
| Other Non-cash Items | | 112.6 | 24.2 | 2.1 | 6.4 | 1.3 | 1.0 | 0.5 | 1.2 | 2.9 | 1.8 | 0.2 | 9.2 | -0.1 | -0.4 | -0.7 | -1.3 | 0.6 |
|---|
| Cash from Operations | | 238.4 | 0.0 | 0.0 | 257.3 | 121.8 | 127.2 | 259.3 | 170.3 | 119.5 | 122.9 | 139.9 | 110.5 | 137.3 | 130.6 | 89.9 | 75.6 | 83.0 |
| Cash Flow From Operating Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Income | | 40.2 | 31.5 | 35.2 | 43.6 | 37.4 | 29.1 | 32.4 | 39.2 | 38.0 | 15.4 |
|---|
| Depreciation & Amortization | | 24.0 | 22.8 | 22.8 | 21.8 | 20.9 | 21.5 | 21.1 | 20.5 | 19.5 | 19.4 |
|---|
| Stock-Based Compensation | | 5.7 | 5.0 | 4.8 | 4.5 | 4.5 | 4.6 | 4.6 | 4.6 | 3.5 | 3.1 |
|---|
| Change Working Capital | | 3.2 | 25.5 | -10.8 | 19.3 | -25.5 | -9.6 | -21.3 | 23.5 | -21.3 | 26.4 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.2 | 9.2 | -28.4 | 22.8 |
|---|
| Change In Accounts Payable | | 61.8 | 8.2 | 3.3 | -37.4 | 50.9 | -6.5 | -13.3 | -13.3 | 65.6 | 35.5 |
|---|
| Change In Inventories | | -58.1 | -7.6 | -3.4 | 36.2 | -57.2 | 0.0 | -14.2 | 27.6 | -58.5 | -32.0 |
|---|
| Other Non-cash Items | | -0.3 | 0.8 | 0.3 | 1.1 | 0.4 | -3.3 | 74.7 | 31.7 | 0.0 | 6.1 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 72.7 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -187.8 | -158.1 | -168.5 | -142.5 | -120.7 | -113.2 | -100.3 | -140.1 | -98.1 | -135.3 | -77.7 | -89.2 | -118.1 | -69.9 | -52.7 | -47.0 | -50.2 |
|---|
| Acquisitions | | 1.3 | 2.4 | 0.0 | 222.4 | 5.0 | 0.0 | 0.0 | 0.0 | -23.9 | 0.0 | -0.1 | -1.4 | -0.8 | -0.6 | 0.0 | 0.0 | -3.8 |
|---|
| Investments | | -149.6 | -79.6 | -183.7 | -138.8 | -22.5 | -70.9 | -51.1 | -15.2 | -78.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 |
|---|
| Sales of Investment | | 162.5 | 106.4 | 175.1 | 58.9 | 63.2 | 67.0 | 20.2 | 30.5 | 45.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 14.2 | 0.0 | 0.0 | -222.1 | 0.2 | 0.4 | 0.0 | 0.1 | 0.5 | 0.1 | -0.4 | 1.5 | -0.7 | -1.3 | 0.1 | 7.6 | 0.3 |
|---|
| Cash from Investing | | -173.6 | 0.0 | 0.0 | -222.1 | -74.8 | -116.7 | -131.2 | -124.7 | -153.8 | -135.2 | -78.2 | -89.1 | -119.6 | -71.8 | -52.6 | -39.4 | -54.2 |
| Cash Flow From Investing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Capital Expenditure | | -38.6 | -56.5 | -38.8 | -34.6 | -28.2 | -26.7 | -38.4 | -70.2 | -33.3 | -46.0 |
|---|
| Acquisitions | | 0.2 | 2.2 | 0.0 | 0.2 | 0.0 | -1.1 | 1.0 | 0.0 | 0.1 | 0.1 |
|---|
| Investments | | -78.6 | -7.3 | -4.0 | -29.9 | -38.3 | -49.6 | -35.3 | -43.6 | -55.2 | -15.5 |
|---|
| Sales of Investment | | 25.7 | 28.6 | 26.5 | 14.2 | 37.1 | 49.7 | 28.5 | 38.6 | 58.3 | 37.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 21.7 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -24.3 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -13.2 | 0.0 | 0.0 | 0.3 | -33.9 | -85.0 | -228.1 | -23.8 | -113.9 | -46.6 | -35.8 | -97.0 | -23.8 | -7.6 | -67.3 | -39.2 | -24.9 |
|---|
| Debt Issued | | -2.3 | -68.5 | -28.5 | 4.7 | 40.4 | 22.3 | 460.9 | 18.4 | 110.2 | 48.2 | 43.3 | 102.7 | 42.2 | 2.0 | 75.4 | 41.9 | 92.8 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.6 | 328.9 | 18.4 | 110.6 | 49.1 | 43.4 | 104.7 | 42.1 | 4.1 | 76.0 | 45.4 | 45.8 |
|---|
| Repurchase of Common Stock | | -78.7 | -6.7 | -73.5 | -12.9 | -6.3 | -5.5 | -3.7 | -4.6 | -3.2 | -3.2 | -3.3 | -4.7 | -4.8 | -3.5 | -3.2 | -2.7 | -1.4 |
|---|
| Dividends Paid | | -62.7 | 0.0 | 0.0 | -28.5 | -26.6 | -22.0 | -21.5 | -21.7 | -21.2 | -21.3 | -21.3 | -21.1 | -21.1 | -18.1 | -18.1 | -17.9 | -14.9 |
|---|
| Other Financing Activities | | 16.0 | 0.0 | 0.0 | 0.0 | 54.5 | -0.2 | -0.1 | -0.3 | -0.1 | 0.2 | 0.6 | 28.1 | 9.5 | 3.3 | -12.6 | -16.2 | -5.7 |
|---|
| Cash from Financing | | -152.3 | 0.0 | 0.0 | -41.1 | -12.2 | -95.1 | 75.6 | -32.0 | -27.8 | -21.8 | -16.5 | 10.0 | 1.9 | -21.8 | -25.1 | -30.6 | -1.1 |
| Cash Flow From Financing Activities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -6.9 |
|---|
| Debt Issued | | 181.1 | 19.2 | -74.3 | 91.3 | -104.7 | -11.0 | -0.5 | -11.3 | -5.8 | 9.0 |
|---|
| 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 | | -5.1 | -0.9 | -0.1 | -2.5 | -3.3 | -1.6 | -0.1 | -1.8 | -70.0 | -6.9 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -14.3 |
|---|
| 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 | -28.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -95.7 | 125.3 | -115.9 | 0.8 | 35.9 | -88.3 | 197.5 | 9.3 | -68.8 | -37.0 | 42.5 | 20.0 | 15.2 | 30.6 | 14.4 | 3.5 | 29.2 |
|---|
| Closing Cash Balance | | 131.1 | 252.1 | 136.3 | 252.2 | 251.4 | 215.5 | 303.8 | 106.2 | 96.9 | 165.7 | 199.5 | 157.1 | 137.1 | 121.9 | 91.2 | 76.8 | 73.3 |
| Cash position |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Change in Cash | | -36.5 | 80.6 | 37.6 | 9.6 | -2.5 | -4.0 | -42.3 | -3.9 | -65.3 | 15.8 |
|---|
| Closing Cash Balance | | 215.6 | 252.1 | 171.4 | 133.8 | 124.3 | 136.3 | 131.1 | 173.4 | 186.9 | 252.2 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 50.6 | 103.2 | 39.0 | 114.8 | 1.2 | 14.0 | 158.9 | 30.3 | 21.3 | -12.4 | 62.2 | 21.3 | 19.2 | 60.7 | 37.2 | 28.6 | 32.8 |
|---|
| Real Free Cash Flow | | 34.9 | 103.2 | 21.8 | 98.2 | -15.6 | -4.4 | 145.1 | 15.2 | 11.1 | -22.1 | 53.0 | 15.3 | 12.7 | 54.4 | 31.7 | 24.5 | 29.0 |
| Free Cash Flow |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Free Cash Flow | | 32.6 | 25.6 | 14.0 | 53.2 | 10.3 | 15.2 | -0.3 | 16.4 | 7.8 | 26.7 |
|---|
| Real Free Cash Flow | | 27.0 | 20.6 | 9.2 | 48.7 | 5.9 | 10.5 | -4.9 | 11.8 | 4.3 | 23.6 |