RBC Bearings Incorporated
RBC
Výsledovka
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 | 1,790.6 | 1,636.3 | 1,560.3 | 1,560.3 | 1,469.3 | 942.9 | 609.0 | 727.5 | 702.5 | 674.9 | 615.4 | 597.5 | 445.3 | 418.9 | 403.1 | 397.5 | 335.6 | |
| Cost of Revenues | 1,036.2 | 910.2 | 889.8 | 889.8 | 864.5 | 585.9 | 374.9 | 438.4 | 425.9 | 416.8 | 385.8 | 378.7 | 275.1 | 254.1 | 250.1 | 256.9 | 225.9 | |
| Gross Profit | 754.4 | 726.1 | 670.5 | 670.5 | 604.8 | 357.1 | 234.1 | 289.1 | 276.7 | 258.1 | 229.6 | 218.8 | 170.1 | 164.8 | 152.9 | 140.6 | 109.8 |
| Revenue | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 461.6 | 455.3 | 436.0 | 437.7 | 394.4 | 397.9 | 406.3 | 413.7 | 373.9 | 385.6 | |
| Cost of Revenues | 278.2 | 254.7 | 240.8 | 262.5 | 219.5 | 224.1 | 222.3 | 235.4 | 215.9 | 219.3 | |
| Gross Profit | 183.4 | 200.6 | 195.2 | 175.2 | 174.9 | 173.8 | 184.0 | 178.3 | 158.0 | 166.3 |
| 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 | 253.5 | 229.7 | 158.6 | 106.0 | 122.6 | 117.5 | 113.1 | 102.9 | 98.7 | 75.9 | 72.0 | 65.8 | 61.4 | 52.7 | |
| Depreciation & Amortization | 122.2 | 120.0 | 119.3 | 119.3 | 115.4 | 65.5 | 32.7 | 31.4 | 29.7 | 28.4 | 27.4 | 25.8 | 15.0 | 15.0 | 14.7 | 14.2 | 13.0 | |
| Total Operating Expenses | 346.9 | 356.2 | 328.3 | 328.3 | 229.7 | 158.6 | 106.0 | 122.6 | 117.5 | 113.1 | 102.9 | 98.7 | 75.9 | 72.0 | 67.3 | 62.9 | 53.6 | |
| Operating Income | 407.5 | 369.9 | 342.2 | 342.2 | 171.0 | 63.7 | 78.7 | 124.6 | 132.0 | 128.1 | 113.7 | 103.8 | 88.4 | 88.7 | 78.1 | 77.6 | 56.2 |
| Operating Income | TTM | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 0.0 | ||
| Depreciation & Amortization | 32.9 | 29.6 | 29.6 | 30.1 | 29.7 | 30.2 | 30.0 | 29.7 | 29.9 | 30.0 | ||
| Total Operating Expenses | 77.9 | 102.8 | 94.1 | 72.1 | 89.3 | 87.7 | 86.5 | 84.1 | 82.8 | 78.5 | ||
| Operating Income | 105.5 | 97.8 | 101.1 | 103.1 | 85.6 | 86.1 | 97.5 | 94.2 | 75.2 | 87.8 |
| 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 | 51.4 | 59.8 | 78.7 | 78.7 | 76.7 | 41.5 | 1.4 | 1.9 | 5.2 | 7.5 | 8.7 | 8.7 | 1.1 | 1.0 | 0.9 | -1.0 | 1.8 | |
| Other Expense | -59.2 | -58.0 | -80.4 | -80.4 | 38.7 | 24.0 | 31.3 | 29.5 | -27.9 | -17.6 | -13.1 | -16.6 | -8.6 | -4.1 | -4.6 | -0.6 | 1.5 | |
| IBT | 348.3 | 311.9 | 261.8 | 261.8 | 209.7 | 87.7 | 110.1 | 154.1 | 126.1 | 119.9 | 104.9 | 94.8 | 84.6 | 87.8 | 80.2 | 76.0 | 52.9 | |
| Income Tax Expense | 79.7 | 65.7 | 51.9 | 51.9 | 43.0 | 22.7 | 20.4 | 28.1 | 20.9 | 32.7 | 34.3 | 30.9 | 26.3 | 27.5 | 23.8 | 26.0 | 18.0 | |
| Net Income | 268.6 | 246.2 | 209.9 | 209.9 | 166.7 | 54.7 | 89.6 | 126.0 | 105.2 | 87.1 | 70.6 | 63.9 | 58.2 | 60.2 | 56.3 | 50.0 | 34.9 |
| Net Income | TTM | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Interest Expense | 13.0 | 13.4 | 12.2 | 12.8 | 14.2 | 15.6 | 17.2 | 18.8 | 19.3 | 20.1 | ||
| Other Expense | -16.2 | -14.4 | -13.4 | -15.2 | -10.9 | -16.7 | -17.6 | -20.1 | -18.4 | -20.9 | ||
| IBT | 89.3 | 83.4 | 87.7 | 87.9 | 74.7 | 69.4 | 79.9 | 74.1 | 56.8 | 66.9 | ||
| Income Tax Expense | 21.9 | 23.4 | 19.2 | 15.2 | 16.8 | 15.2 | 18.5 | 12.5 | 10.2 | 15.2 | ||
| Net Income | 67.4 | 60.0 | 68.5 | 72.7 | 57.9 | 54.2 | 61.4 | 61.6 | 46.6 | 51.7 |
| 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 | $6.46 | $5.00 | $1.58 | $3.63 | $4.89 | $4.32 | $3.64 | $3.00 | $2.75 | $2.52 | $2.63 | $2.52 | $2.28 | $1.61 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $6.40 | $4.94 | $1.56 | $3.58 | $4.81 | $4.26 | $3.58 | $2.97 | $2.72 | $2.49 | $2.59 | $2.47 | $2.23 | $1.58 | |
| Shares Outstanding | 31.5 | 30.1 | 28.9 | 28.9 | 28.8 | 26.9 | 24.9 | 24.6 | 24.4 | 23.9 | 23.5 | 23.2 | 23.1 | 22.9 | 22.4 | 21.9 | 21.7 | |
| Diluted Shares Outstanding | 31.6 | 30.4 | 29.2 | 29.2 | 29.1 | 27.3 | 25.1 | 25.0 | 24.7 | 24.4 | 23.8 | 23.5 | 23.4 | 23.2 | 22.8 | 22.4 | 22.1 |
| Per Share Data | TTM | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| Shares Outstanding | 31.5 | 31.4 | 31.4 | 31.3 | 31.0 | 29.1 | 29.1 | 29.0 | 28.9 | 28.9 | ||
| Diluted Shares Outstanding | 31.6 | 31.6 | 31.6 | 31.5 | 31.2 | 29.3 | 29.3 | 29.3 | 29.2 | 29.1 |
| Current Assets | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 76.8 | 36.8 | 63.5 | 63.5 | 65.4 | 182.9 | 151.1 | 103.3 | 29.9 | 54.2 | 38.9 | 39.2 | 125.5 | 121.2 | 114.5 | 68.6 | 64.0 | |
| Short Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 90.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.4 | 1.3 | 0.0 | 3.9 | |
| Total Cash & ST Investments | 76.8 | 36.8 | 63.5 | 63.5 | 65.4 | 182.9 | 241.3 | 103.3 | 29.9 | 54.2 | 38.9 | 39.2 | 125.5 | 123.6 | 115.8 | 68.6 | 67.9 | |
| Accounts Receivable | 262.7 | 307.6 | 262.1 | 262.1 | 239.6 | 247.5 | 110.5 | 129.0 | 130.7 | 116.9 | 109.7 | 102.4 | 76.7 | 75.6 | 69.7 | 72.6 | 60.1 | |
| Inventory | 635.0 | 654.5 | 622.8 | 622.8 | 587.2 | 516.1 | 364.1 | 367.5 | 335.0 | 306.1 | 289.6 | 280.5 | 206.2 | 198.0 | 174.6 | 158.8 | 144.2 | |
| Other Current Assets | 19.7 | 28.4 | 17.1 | 17.1 | 21.1 | 15.7 | 12.2 | 12.3 | 7.7 | 6.5 | 9.7 | 6.9 | 17.1 | 20.3 | 14.2 | 14.3 | 13.1 | |
| Total Current Assets | 994.2 | 1,027.3 | 965.5 | 965.5 | 913.3 | 962.2 | 728.2 | 612.0 | 503.3 | 483.7 | 448.0 | 429.0 | 425.4 | 417.5 | 373.5 | 314.3 | 285.3 |
| Current Assets | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 91.2 | 132.9 | 36.8 | 60.6 | 89.1 | 76.8 | 63.5 | 71.6 | 56.6 | 56.7 | |
| 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 | 91.2 | 132.9 | 36.8 | 60.6 | 89.1 | 76.8 | 63.5 | 71.6 | 56.6 | 56.7 | |
| Accounts Receivable | 279.2 | 292.5 | 307.6 | 256.1 | 255.4 | 262.7 | 255.2 | 229.8 | 244.6 | 251.8 | |
| Inventory | 768.7 | 679.7 | 654.5 | 656.9 | 646.7 | 635.0 | 622.8 | 629.6 | 615.0 | 603.3 | |
| Other Current Assets | 54.2 | 30.1 | 28.4 | 29.7 | 31.0 | 19.7 | 24.0 | 26.3 | 22.0 | 23.7 | |
| Total Current Assets | 1,193.3 | 1,135.2 | 1,027.3 | 1,003.3 | 1,022.2 | 994.2 | 965.5 | 957.3 | 938.2 | 935.5 |
| Long-Term Assets | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 407.7 | 417.6 | 402.4 | 402.4 | 416.7 | 431.3 | 243.9 | 248.8 | 207.9 | 192.5 | 183.6 | 184.7 | 141.6 | 137.2 | 116.1 | 93.4 | 88.4 | |
| Goodwill | 1,874.2 | 1,872.2 | 1,874.9 | 1,874.9 | 1,869.8 | 1,902.1 | 277.5 | 277.8 | 261.4 | 268.1 | 268.0 | 267.3 | 43.4 | 43.5 | 34.7 | 34.7 | 34.7 | |
| Intangible Assets | 1,375.9 | 1,325.1 | 1,391.9 | 1,391.9 | 1,452.9 | 1,511.5 | 154.4 | 162.7 | 155.6 | 183.8 | 196.8 | 207.3 | 12.0 | 14.6 | 11.2 | 11.4 | 12.1 | |
| Long-Term Investments | 1.2 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | -6.9 | 0.0 | -12.0 | -3.2 | -10.1 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Long-Term Assets | -236.9 | 43.0 | 43.9 | 43.3 | -257.4 | 38.3 | 30.2 | 20.6 | 19.1 | 14.7 | 12.4 | 10.3 | 9.6 | -1.6 | 2.7 | 5.8 | -1.2 | |
| Total Long-Term Assets | 3,702.3 | 3,657.9 | 3,713.1 | 3,713.1 | 3,777.1 | 3,883.2 | 706.1 | 709.9 | 644.1 | 659.1 | 660.9 | 669.6 | 206.7 | 203.4 | 168.9 | 145.2 | 140.6 | |
| Total Assets | 4,696.5 | 4,685.2 | 4,678.6 | 4,678.6 | 4,690.4 | 4,845.4 | 1,434.3 | 1,321.9 | 1,147.4 | 1,142.8 | 1,108.8 | 1,098.5 | 632.1 | 621.0 | 542.4 | 459.5 | 426.0 |
| Long-Term Assets | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 407.6 | 422.9 | 417.6 | 404.1 | 410.4 | 407.7 | 402.4 | 407.4 | 409.6 | 412.6 | |
| Goodwill | 1,985.2 | 1,876.2 | 1,872.2 | 1,871.6 | 1,875.9 | 1,874.2 | 1,874.9 | 1,876.7 | 1,873.9 | 1,870.9 | |
| Intangible Assets | 1,414.3 | 1,311.0 | 1,325.1 | 1,341.6 | 1,359.5 | 1,375.9 | 1,391.9 | 1,411.6 | 1,427.6 | 1,435.9 | |
| Long-Term Investments | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 1.2 | 0.6 | 0.1 | 0.0 | 0.0 | |
| Other Long-Term Assets | 53.2 | 44.4 | 43.0 | 44.7 | 44.8 | 43.3 | 43.3 | 41.1 | 42.4 | 42.5 | |
| Total Long-Term Assets | 3,860.3 | 3,654.5 | 3,657.9 | 3,662.4 | 3,690.6 | 3,702.3 | 3,713.1 | 3,736.9 | 3,753.5 | 3,761.9 | |
| Total Assets | 5,110.8 | 4,789.7 | 4,685.2 | 4,665.7 | 4,712.8 | 4,696.5 | 4,678.6 | 4,694.2 | 4,691.7 | 4,697.4 |
| Current Liabilities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 127.5 | 138.4 | 116.2 | 116.2 | 146.8 | 158.6 | 36.3 | 51.0 | 49.6 | 45.2 | 34.4 | 35.6 | 23.5 | 24.3 | 25.3 | 24.7 | 24.2 | |
| Short-Term Debt | 18.2 | 16.8 | 16.5 | 16.5 | 14.3 | 13.5 | 8.3 | 12.1 | 0.5 | 19.2 | 14.2 | 10.5 | 1.2 | 1.3 | 1.2 | 1.0 | 30.5 | |
| Other Current Liabilities | 154.1 | 116.3 | 116.0 | 116.0 | 127.6 | 121.8 | 26.6 | 29.5 | 29.9 | 27.2 | 26.6 | 34.5 | 4.8 | 4.6 | 10.2 | 18.1 | 5.6 | |
| Current Liabilities | 330.3 | 315.3 | 294.3 | 294.3 | 309.3 | 313.5 | 88.2 | 103.8 | 90.1 | 105.2 | 93.1 | 88.3 | 42.0 | 42.8 | 46.6 | 43.9 | 69.6 |
| Current Liabilities | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 144.1 | 140.7 | 138.4 | 130.1 | 127.4 | 127.5 | 116.2 | 123.7 | 130.6 | 140.0 | |
| Short-Term Debt | 17.1 | 17.1 | 16.8 | 15.6 | 15.7 | 18.2 | 16.5 | 14.5 | 14.8 | 14.5 | |
| Other Current Liabilities | 181.2 | 115.0 | 116.3 | 118.9 | 117.4 | 118.9 | 116.0 | 119.1 | 110.0 | 103.9 | |
| Current Liabilities | 375.1 | 341.3 | 315.3 | 292.7 | 293.9 | 330.3 | 294.3 | 291.6 | 288.3 | 316.0 |
| Long-Term Liabilities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 1,127.6 | 1,012.1 | 1,270.1 | 1,270.1 | 1,427.4 | 1,723.5 | 43.5 | 40.0 | 43.2 | 154.1 | 255.6 | 353.2 | 8.0 | 9.2 | 9.1 | 0.0 | 0.8 | |
| Capital Leases | 42.9 | 108.8 | 94.7 | 94.7 | 46.7 | 48.6 | 35.7 | 29.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Def. Tax Liability | 280.2 | 257.8 | 284.2 | 284.2 | 309.7 | 334.3 | 35.8 | 36.5 | 26.7 | 31.9 | 25.5 | 17.1 | 15.8 | 15.8 | 11.0 | 18.1 | 6.6 | |
| Total Liabilities | 1,892.6 | 1,653.8 | 1,926.7 | 1,926.7 | 2,154.5 | 2,473.6 | 204.3 | 203.9 | 178.8 | 308.2 | 391.8 | 477.6 | 82.6 | 82.5 | 80.2 | 73.7 | 95.9 |
| Long-Term Liabilities | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 1,118.1 | 964.1 | 1,012.1 | 1,038.8 | 1,140.2 | 1,170.5 | 1,270.1 | 1,298.7 | 1,358.9 | 1,378.2 | |
| Capital Leases | 57.9 | 65.6 | 108.8 | 53.0 | 54.4 | 57.3 | 82.0 | 48.8 | 50.2 | 47.8 | |
| Def. Tax Liability | 266.2 | 252.6 | 257.8 | 270.9 | 274.3 | 280.2 | 284.2 | 284.3 | 288.6 | 292.5 | |
| Total Liabilities | 1,923.6 | 1,673.3 | 1,653.8 | 1,726.5 | 1,829.5 | 1,892.6 | 1,926.7 | 1,997.6 | 2,057.5 | 2,109.7 |
| Total Common Equity | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | |
| Retained Earnings | 1,272.5 | 1,450.6 | 1,216.8 | 1,216.8 | 1,029.9 | 911.9 | 858.9 | 769.2 | 641.9 | 537.0 | 448.7 | 378.1 | 314.2 | 301.9 | 241.7 | 185.4 | 135.4 | |
| Comprehensive Income | -0.4 | -1.4 | 0.7 | 0.7 | -4.1 | -5.8 | -10.4 | -6.9 | -7.5 | -2.3 | -9.8 | -7.0 | -7.8 | 2.4 | -3.5 | 1.1 | 2.4 | |
| Total Common Equity | 2,803.9 | 3,031.4 | 2,751.9 | 2,751.9 | 2,535.9 | 2,371.8 | 1,230.0 | 1,118.0 | 968.6 | 834.6 | 717.0 | 620.9 | 549.4 | 538.5 | 462.2 | 385.8 | 330.1 |
| Total Common Equity | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | |
| Retained Earnings | 1,579.1 | 1,519.1 | 1,450.6 | 1,377.9 | 1,321.0 | 1,272.5 | 1,216.8 | 1,160.9 | 1,120.1 | 1,074.2 | |
| Comprehensive Income | 5.3 | 6.3 | -1.4 | -6.0 | 2.9 | -0.4 | 0.7 | 7.7 | -0.2 | 4.3 | |
| Total Common Equity | 3,187.2 | 3,116.4 | 3,031.4 | 2,939.2 | 2,883.3 | 2,803.9 | 2,751.9 | 2,696.6 | 2,634.2 | 2,587.7 |
| Other | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 1,188.7 | 1,028.9 | 1,286.6 | 1,286.6 | 1,441.7 | 1,736.9 | 51.8 | 52.1 | 43.6 | 173.4 | 269.8 | 363.7 | 9.2 | 10.4 | 10.3 | 1.0 | 31.3 | |
| Book Value | 2,803.9 | 3,031.4 | 2,751.9 | 2,751.9 | 2,535.9 | 2,371.8 | 1,230.0 | 1,118.0 | 968.6 | 834.6 | 717.0 | 620.9 | 549.4 | 538.5 | 462.2 | 385.8 | 330.1 |
| Other | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Book Value | 3,187.2 | 3,116.4 | 3,031.4 | 2,939.2 | 2,883.3 | 2,803.9 | 2,751.9 | 2,696.6 | 2,634.2 | 2,587.7 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 221.4 | 246.2 | 209.9 | 209.9 | 166.7 | 65.1 | 89.6 | 126.0 | 105.2 | 87.1 | 70.6 | 63.9 | 58.2 | 60.2 | 56.3 | 50.0 | 34.9 | |
| Depreciation & Amortization | 119.6 | 120.0 | 119.3 | 119.3 | 115.4 | 65.5 | 32.7 | 31.4 | 29.7 | 28.4 | 27.4 | 25.8 | 15.0 | 15.0 | 14.7 | 14.2 | 13.0 | |
| Stock-Based Compensation | 18.5 | 28.4 | 17.4 | 17.4 | 14.0 | 23.9 | 21.3 | 20.2 | 16.1 | 13.4 | 12.1 | 10.2 | 8.3 | 5.8 | 5.3 | 4.1 | 4.1 | |
| Change Working Capital | -47.4 | -83.8 | -72.6 | -72.6 | -71.1 | 4.4 | 3.0 | -28.1 | -57.2 | -6.2 | -17.5 | -15.2 | -13.6 | -32.1 | -8.4 | -22.7 | 0.9 | |
| Change In Accounts Receivable | -0.9 | -53.3 | -13.4 | -13.4 | 7.8 | -53.5 | 19.0 | 3.3 | -17.3 | -5.9 | -7.3 | -0.6 | -2.0 | -6.0 | 3.0 | -12.4 | -5.1 | |
| Change In Accounts Payable | -12.6 | 22.2 | -30.7 | -30.7 | -11.1 | 52.4 | -14.8 | 0.8 | 5.9 | 10.5 | -1.4 | -2.8 | -0.5 | -3.0 | 0.6 | 0.4 | 5.0 | |
| Change In Inventories | -28.1 | -32.3 | -31.6 | -31.6 | -71.7 | -16.2 | 0.9 | -25.4 | -37.8 | -14.5 | -9.1 | -25.5 | -13.5 | -17.0 | -15.5 | -14.3 | -6.3 | |
| Other Non-cash Items | 171.8 | 9.6 | 13.0 | 13.0 | 17.0 | 22.6 | 4.3 | -0.4 | 19.7 | 8.3 | 0.3 | -1.0 | 2.7 | -1.3 | -0.8 | -0.4 | -1.7 | |
| Cash from Operations | 310.4 | 0.0 | 0.0 | 274.7 | 220.6 | 180.3 | 152.5 | 155.6 | 108.5 | 130.3 | 101.2 | 83.4 | 71.8 | 48.0 | 66.3 | 45.0 | 50.0 |
| Cash Flow From Operating Activities | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 67.4 | 60.0 | 68.5 | 72.7 | 57.9 | 54.2 | 61.4 | 61.6 | 46.6 | 51.7 | |
| Depreciation & Amortization | 32.9 | 32.9 | 29.6 | 30.1 | 29.7 | 30.2 | 30.0 | 29.7 | 29.9 | 30.0 | |
| Stock-Based Compensation | 9.3 | 7.4 | 6.6 | 8.1 | 7.2 | 6.6 | 6.5 | 4.1 | 4.2 | 3.7 | |
| Change Working Capital | 5.4 | -28.8 | 14.2 | -31.5 | -9.7 | -43.9 | 1.3 | -18.6 | 1.3 | -31.4 | |
| Change In Accounts Receivable | -6.2 | 24.3 | 17.7 | -50.9 | -3.2 | 0.3 | 0.5 | -26.4 | 16.7 | 8.3 | |
| Change In Accounts Payable | -2.5 | -3.4 | 1.9 | 8.1 | 3.1 | -0.3 | 11.3 | -7.4 | -7.3 | -9.2 | |
| Change In Inventories | -11.9 | -25.4 | -22.8 | 3.9 | -15.5 | -8.6 | -12.1 | 4.4 | -11.2 | -9.2 | |
| Other Non-cash Items | 3.2 | 3.4 | 5.7 | 3.2 | 2.1 | 2.0 | 2.3 | 4.2 | 2.7 | 3.0 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -35.5 | -49.8 | -33.2 | -33.2 | -42.0 | -29.8 | -11.8 | -37.3 | -41.3 | -28.0 | -20.9 | -20.9 | -20.9 | -28.9 | -42.0 | -17.8 | -10.4 | |
| Acquisitions | -19.3 | 0.0 | -19.3 | -19.3 | 27.5 | -2,908.2 | 0.2 | -33.8 | 22.3 | 0.0 | -0.7 | -500.0 | 0.0 | -17.6 | -2.6 | 0.0 | 0.0 | |
| Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -30.0 | -100.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.7 | -1.8 | 0.0 | -1.8 | |
| Sales of Investment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 120.5 | 10.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.4 | 0.0 | 0.5 | 3.9 | 5.0 | |
| Other Investing Activities | 0.1 | 0.0 | 0.0 | 0.3 | 0.5 | 0.0 | 0.1 | 8.4 | 1.9 | 0.1 | 0.2 | 0.7 | 0.6 | 0.1 | 0.8 | 0.3 | 2.4 | |
| Cash from Investing | -54.7 | 0.0 | 0.0 | -52.2 | -14.0 | -2,847.5 | -101.5 | -62.8 | -17.1 | -27.9 | -21.4 | -520.1 | -17.9 | -47.1 | -45.2 | -13.7 | -4.8 |
| Cash Flow From Investing Activities | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -23.0 | -16.7 | -15.7 | -14.2 | -10.4 | -16.2 | -9.0 | -9.5 | -9.5 | -7.5 | |
| Acquisitions | 0.0 | -275.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.6 | -18.7 | |
| 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 | 0.0 | 0.0 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -238.0 | 0.0 | 0.0 | -209.9 | -303.7 | -115.2 | -7.9 | -46.3 | -279.7 | -98.2 | -95.0 | -64.7 | -0.5 | -0.5 | -0.5 | -0.3 | -1.7 | |
| Debt Issued | 34.0 | -257.7 | 1,286.6 | 54.8 | 8.5 | 1,800.3 | 7.6 | 54.8 | 150.0 | 1.8 | 1.1 | 419.2 | -0.7 | 0.7 | 9.8 | -30.0 | 33.0 | |
| Issuance of Common Stock | 20.6 | 0.0 | 0.0 | 0.0 | 0.0 | 605.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.5 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Repurchase of Common Stock | -12.2 | -9.5 | -11.0 | -11.0 | -7.7 | -8.5 | -6.8 | -12.2 | -5.2 | -5.0 | -4.8 | -10.5 | -7.1 | -1.8 | -4.3 | -0.6 | -0.6 | |
| Dividends Paid | -23.0 | 0.0 | 0.0 | -23.0 | -22.9 | -7.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -46.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Financing Activities | 36.6 | 0.0 | 0.0 | 20.4 | 11.5 | 2,223.8 | 11.4 | 38.1 | 171.7 | 13.3 | 21.0 | 425.0 | 3.0 | 6.1 | 33.4 | -26.5 | -3.2 | |
| Cash from Financing | -234.6 | 0.0 | 0.0 | -223.5 | -322.8 | 2,698.5 | -3.4 | -20.4 | -113.3 | -89.9 | -78.8 | 349.8 | -46.1 | 3.8 | 28.7 | -27.4 | -5.4 |
| Cash Flow From Financing Activities | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Debt Issued | 1,135.2 | 154.0 | -47.7 | -25.5 | -101.5 | -32.8 | -97.9 | -26.6 | -60.5 | -19.0 | |
| 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 | 0.0 | 0.0 | 0.0 | -0.9 | -0.2 | -0.4 | -8.0 | -3.4 | -0.6 | -0.2 | |
| 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 | 0.0 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 20.1 | -26.7 | -1.9 | -1.9 | -117.5 | 31.8 | 47.8 | 73.4 | -24.3 | 15.2 | -0.3 | -86.2 | 4.2 | 6.7 | 45.9 | 4.6 | 42.6 | |
| Closing Cash Balance | 76.8 | 36.8 | 63.5 | 63.5 | 65.4 | 182.9 | 151.1 | 103.3 | 29.9 | 54.2 | 38.9 | 39.2 | 125.5 | 121.2 | 114.5 | 68.6 | 64.0 |
| Cash position | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 16.4 | -41.7 | 96.1 | -23.8 | -28.5 | 12.3 | 13.3 | -8.1 | 15.0 | -0.1 | |
| Closing Cash Balance | 107.6 | 91.2 | 132.9 | 36.8 | 60.6 | 89.1 | 76.8 | 63.5 | 71.6 | 56.6 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 274.9 | 243.8 | 241.5 | 241.5 | 178.6 | 150.5 | 140.7 | 118.3 | 67.2 | 102.3 | 80.3 | 62.5 | 50.9 | 19.1 | 24.2 | 27.2 | 39.5 | |
| Real Free Cash Flow | 256.4 | 215.4 | 224.1 | 224.1 | 164.6 | 126.6 | 119.4 | 98.2 | 51.1 | 88.9 | 68.2 | 52.3 | 42.6 | 13.2 | 19.0 | 23.1 | 35.5 |
| Free Cash Flow | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 99.1 | 71.7 | 104.3 | 55.0 | 73.6 | 26.8 | 88.4 | 70.0 | 70.9 | 45.6 | |
| Real Free Cash Flow | 89.8 | 64.3 | 97.7 | 46.9 | 66.4 | 20.2 | 81.9 | 65.9 | 66.7 | 41.9 |
