REI
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 | | 307.2 | 307.2 | 366.3 | 361.1 | 347.2 | 196.3 | 113.0 | 195.7 | 120.1 | 66.7 | 30.9 | 31.0 | 38.1 | 10.3 | 1.8 | 0.0 | 0.0 |
|---|
| Cost of Revenues | | 120.7 | 120.7 | 202.4 | 184.1 | 127.1 | 83.7 | 86.4 | 114.8 | 72.5 | 39.6 | 22.9 | 26.6 | 18.6 | 4.0 | 1.4 | 0.0 | 0.0 |
|---|
| Gross Profit | | 186.5 | 186.5 | 163.9 | 176.9 | 220.2 | 112.6 | 26.6 | 80.9 | 47.6 | 27.1 | 8.0 | 4.4 | 19.5 | 6.3 | 0.4 | 0.0 | 0.0 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 66.9 | 78.6 | 82.6 | 79.1 | 83.4 | 89.2 | 99.1 | 94.5 | 99.9 | 93.7 |
|---|
| Cost of Revenues | | 17.0 | 24.3 | 31.6 | 47.8 | 51.5 | 52.6 | 49.3 | 49.1 | 32.0 | 0.1 |
|---|
| Gross Profit | | 49.8 | 54.3 | 51.0 | 31.3 | 32.0 | 36.6 | 49.9 | 45.4 | 68.0 | 93.5 |
| 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 | 29.7 | 27.5 | 16.1 | 16.9 | 19.9 | 12.9 | 10.5 | 8.0 | 8.0 | 6.8 | 6.7 | 2.4 | 0.3 | 0.1 |
|---|
| Depreciation & Amortization | | 97.9 | 97.9 | 98.7 | 90.0 | 55.7 | 37.2 | 43.0 | 56.2 | 39.0 | 20.5 | 11.5 | 15.2 | 11.8 | 2.3 | 0.5 | 0.0 | 0.0 |
|---|
| Total Operating Expenses | | 172.9 | 112.0 | 31.0 | 31.2 | 28.4 | 16.8 | 17.8 | 20.8 | 13.5 | 11.1 | 8.5 | 8.4 | 7.0 | 6.7 | 2.4 | 0.3 | 0.1 |
|---|
| Operating Income | | 1.6 | 74.5 | 132.9 | 145.8 | 191.7 | 95.8 | 8.8 | 60.1 | 20.0 | 16.0 | -57.0 | -13.3 | 12.6 | -0.4 | -2.0 | -0.3 | -0.1 |
| 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 | 27.1 | 7.1 |
|---|
| Depreciation & Amortization | | 24.0 | 25.6 | 26.0 | 22.4 | 24.5 | 25.7 | 24.7 | 23.5 | 24.9 | 22.3 |
|---|
| Total Operating Expenses | | 27.1 | 109.3 | 27.6 | 8.9 | 8.4 | 6.8 | 8.1 | 7.8 | 27.1 | 54.0 |
|---|
| Operating Income | | 10.7 | -55.0 | 23.5 | 22.4 | 23.6 | 29.8 | 41.8 | 37.6 | 40.9 | 39.6 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.3 | 0.3 | 0.5 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 40.4 | 40.4 | 43.3 | 43.9 | 23.2 | 14.5 | 17.6 | 13.9 | 0.4 | 0.3 | 0.6 | 0.7 | 0.1 | 0.0 | 0.2 | 0.0 | 0.0 |
|---|
| Other Expense | | -18.2 | -116.7 | -45.0 | -40.8 | -44.7 | -92.3 | -268.3 | -16.9 | -21.4 | -4.1 | -56.5 | -9.3 | 0.1 | 0.0 | 0.3 | 0.0 | 0.0 |
|---|
| IBT | | -16.6 | -42.2 | 87.9 | 105.0 | 147.0 | 3.4 | -259.4 | 43.3 | 12.4 | 12.2 | -57.6 | -14.1 | 12.7 | -0.4 | -2.0 | 0.0 | -0.1 |
|---|
| Income Tax Expense | | 18.1 | -7.5 | 20.4 | 0.1 | 8.4 | 0.1 | -6.0 | 13.8 | 3.4 | 10.4 | -20.0 | -5.0 | 4.2 | 0.1 | -0.3 | 0.0 | 0.0 |
|---|
| Net Income | | -34.7 | -34.7 | 67.5 | 104.9 | 138.6 | 3.3 | -253.4 | 29.5 | 9.0 | 1.8 | -37.6 | -9.1 | 8.4 | -0.5 | -1.7 | -0.3 | -0.1 |
| 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 | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Interest Expense | | 9.1 | 10.1 | 11.8 | 9.5 | 10.1 | 9.3 | 10.9 | 11.5 | 11.6 | 11.4 |
|---|
| Other Expense | | -27.4 | 16.2 | 3.3 | -10.2 | -16.2 | 14.1 | -12.6 | -30.4 | 17.9 | -50.5 |
|---|
| IBT | | -16.6 | -38.8 | 26.7 | 12.2 | 7.5 | 44.0 | 29.2 | 7.2 | 58.8 | -11.0 |
|---|
| Income Tax Expense | | -3.8 | 12.8 | 6.1 | 3.0 | 1.8 | 10.1 | 6.8 | 1.7 | 7.9 | 3.4 |
|---|
| Net Income | | -12.8 | -51.6 | 20.6 | 9.1 | 5.7 | 33.9 | 22.4 | 5.5 | 50.9 | -7.5 |
| 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 | $0.55 | $1.14 | $0.03 | $-3.48 | $0.44 | $0.15 | $0.03 | $-0.97 | $-0.32 | $0.34 | $-0.03 | $-0.21 | $-0.09 | $-0.02 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.54 | $0.98 | $0.03 | $-3.48 | $0.44 | $0.15 | $0.03 | $-0.97 | $-0.32 | $0.33 | $-0.03 | $-0.21 | $-0.09 | $-0.02 |
|---|
| Shares Outstanding | | 206.5 | 206.5 | 197.9 | 190.6 | 121.3 | 99.4 | 72.9 | 66.6 | 59.5 | 51.4 | 38.7 | 28.2 | 24.7 | 16.4 | 8.1 | 3.6 | 3.5 |
|---|
| Diluted Shares Outstanding | | 207.0 | 207.0 | 200.3 | 195.4 | 141.8 | 121.2 | 72.9 | 66.8 | 60.8 | 52.8 | 38.7 | 28.2 | 25.9 | 16.4 | 8.1 | 3.6 | 3.5 |
| 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 | $0.26 | $-0.04 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.26 | $-0.04 |
|---|
| Shares Outstanding | | 206.5 | 206.5 | 206.5 | 199.3 | 198.2 | 198.2 | 198.0 | 197.4 | 195.7 | 195.4 |
|---|
| Diluted Shares Outstanding | | 207.0 | 207.0 | 207.0 | 201.1 | 200.3 | 200.7 | 200.4 | 199.3 | 197.8 | 195.4 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1.2 | 1.9 | 0.3 | 3.7 | 2.4 | 3.6 | 10.0 | 3.4 | 15.0 | 71.1 | 4.4 | 8.6 | 52.4 | 5.4 | 4.4 | 0.9 |
|---|
| 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 | | 1.2 | 1.9 | 0.3 | 3.7 | 2.4 | 3.6 | 10.0 | 3.4 | 15.0 | 71.1 | 4.4 | 8.6 | 52.4 | 5.4 | 4.4 | 0.9 |
|---|
| Accounts Receivable | | 43.3 | 37.3 | 41.4 | 43.4 | 26.5 | 16.8 | 24.7 | 13.2 | 13.9 | 3.9 | 4.1 | 6.3 | 3.9 | 0.4 | 0.9 | 0.0 |
|---|
| Inventory | | 5.8 | 4.0 | 6.1 | 9.3 | -937.1 | 0.0 | -5,891.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.9 | 0.0 |
|---|
| Other Current Assets | | 6.0 | 7.3 | 8.1 | 2.1 | 938.0 | 0.4 | 5,895.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 56.2 | 50.4 | 55.9 | 63.2 | 29.8 | 20.8 | 38.7 | 16.8 | 29.1 | 75.2 | 8.7 | 15.1 | 56.3 | 5.9 | 4.4 | 0.9 |
| 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 | | 0.3 | 0.0 | 1.1 | 1.9 | 0.0 | 1.2 | 1.4 | 0.3 | 0.1 | 1.7 |
|---|
| 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 | | 0.3 | 0.0 | 1.1 | 1.9 | 0.0 | 1.2 | 1.4 | 0.3 | 0.1 | 1.7 |
|---|
| Accounts Receivable | | 35.4 | 39.5 | 37.8 | 37.3 | 37.7 | 43.3 | 46.2 | 41.4 | 49.1 | 34.7 |
|---|
| Inventory | | 5.0 | 5.4 | 3.3 | 4.0 | 4.6 | 5.8 | 6.0 | 6.1 | 5.5 | 7.3 |
|---|
| Other Current Assets | | 15.1 | 17.5 | 6.5 | 7.3 | 10.5 | 6.0 | 5.1 | 8.1 | 3.9 | 11.4 |
|---|
| Total Current Assets | | 55.8 | 62.4 | 48.7 | 50.4 | 52.8 | 56.2 | 58.7 | 55.9 | 58.6 | 55.1 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 1,319.9 | 1,344.0 | 1,295.9 | 1,181.8 | 652.6 | 642.7 | 931.1 | 542.0 | 373.6 | 211.9 | 241.3 | 152.6 | 55.4 | 22.6 | 0.0 | 0.0 |
|---|
| 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 | | 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 |
|---|
| Long-Term Investments | | 3.0 | 5.5 | 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 Long-Term Assets | | 10.6 | 8.1 | 24.7 | -8,475.0 | -88.6 | 0.0 | -5,431.0 | 0.4 | 0.1 | 0.4 | 0.8 | 0.0 | -703.7 | 0.0 | 0.9 | 0.0 |
|---|
| Total Long-Term Assets | | 1,333.5 | 1,357.7 | 1,320.6 | 1,205.8 | 654.4 | 642.7 | 934.3 | 550.2 | 385.0 | 232.4 | 242.2 | 152.6 | 55.4 | 22.6 | 0.9 | 0.0 |
|---|
| Total Assets | | 1,389.8 | 1,408.1 | 1,376.5 | 1,269.0 | 684.2 | 663.5 | 973.0 | 567.1 | 414.1 | 307.6 | 250.9 | 167.6 | 111.7 | 28.5 | 5.3 | 0.9 |
| 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 | | 1,364.6 | 1,436.8 | 1,445.0 | 1,344.0 | 5.4 | 1,319.9 | 1,309.1 | 1,295.9 | 1,284.0 | 1,200.9 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | | 0.0 | 0.0 | 0.0 | 5.5 | 8.7 | 0.0 | 0.0 | 11.6 | 6.5 | 10.6 |
|---|
| Other Long-Term Assets | | 14.3 | 17.1 | 11.9 | 8.1 | 1,305.9 | 13.7 | 16.9 | 13.0 | 20.2 | 21.9 |
|---|
| Total Long-Term Assets | | 1,378.8 | 1,453.9 | 1,456.9 | 1,357.7 | 1,346.9 | 1,333.5 | 1,326.0 | 1,424.9 | 1,304.7 | 1,226.9 |
|---|
| Total Assets | | 1,434.7 | 1,516.3 | 1,505.6 | 1,408.1 | 1,399.8 | 1,389.8 | 1,384.7 | 1,480.8 | 1,363.3 | 1,282.0 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 90.0 | 95.7 | 104.1 | 111.4 | 46.2 | 32.5 | 54.6 | 51.9 | 44.5 | 9.1 | 11.0 | 16.2 | 6.2 | 1.2 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 2.9 | 2.1 | 2.1 | 1.6 | 1.2 | 1.2 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 18.3 | 6.9 | 7.7 | 28.2 | 29.2 | 3.3 | 3.0 | 0.0 | 4.0 | 0.0 | 0.3 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 111.4 | 105.0 | 113.8 | 141.2 | 76.7 | 36.9 | 59.1 | 51.9 | 48.4 | 9.1 | 11.3 | 16.3 | 7.2 | 1.2 | 0.0 | 0.0 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 86.5 | 82.4 | 86.4 | 95.7 | 90.1 | 90.0 | 99.1 | 104.1 | 110.4 | 90.0 |
|---|
| Short-Term Debt | | 2.4 | 2.9 | 1.5 | 2.1 | 2.4 | 2.9 | 1.6 | 2.1 | 3.6 | 3.7 |
|---|
| Other Current Liabilities | | 12.8 | 12.3 | 15.3 | 6.9 | 4.8 | 18.3 | 17.6 | 7.7 | 37.7 | 7.1 |
|---|
| Current Liabilities | | 101.6 | 98.3 | 103.7 | 105.0 | 97.6 | 111.4 | 118.4 | 113.8 | 151.9 | 100.9 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 407.0 | 387.1 | 428.0 | 417.5 | 291.5 | 313.8 | 367.6 | 39.5 | 0.0 | 0.0 | 45.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 2.4 | 3.6 | 4.5 | 3.6 | 2.1 | 1.9 | 2.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 16.8 | 28.6 | 0.0 | 8.5 | 0.1 | 0.0 | 6.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.9 | 0.7 | 0.6 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 572.3 | 549.5 | 589.9 | 607.9 | 383.5 | 368.7 | 449.5 | 104.5 | 57.5 | 17.1 | 64.6 | 25.1 | 9.1 | 2.3 | 0.0 | 0.0 |
| 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 | | 429.5 | 449.6 | 461.9 | 387.1 | 394.1 | 409.4 | 424.8 | 428.0 | 430.9 | 399.0 |
|---|
| Capital Leases | | 2.8 | 3.0 | 3.5 | 3.6 | 3.6 | 4.0 | 4.4 | 3.0 | 4.2 | 3.2 |
|---|
| Def. Tax Liability | | 0.0 | 37.5 | 31.5 | 28.6 | 26.9 | 16.8 | 10.2 | 112.8 | 0.5 | 4.1 |
|---|
| Total Liabilities | | 587.0 | 618.4 | 629.6 | 549.5 | 548.5 | 572.3 | 591.7 | 694.2 | 629.9 | 543.2 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 18.5 | 58.0 | -9.4 | -114.3 | -252.9 | -256.3 | -2.9 | -32.4 | -41.4 | -44.7 | -7.1 | 2.0 | -6.4 | -6.0 | -1.1 | -0.7 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -100.6 | -61.9 | -41.3 | -29.9 | -14.7 | -2.9 | -0.6 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 817.4 | 858.6 | 786.6 | 661.1 | 300.6 | 294.8 | 523.5 | 462.6 | 356.6 | 290.5 | 186.2 | 142.5 | 102.6 | 26.2 | 5.3 | 0.9 |
| 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 | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Retained Earnings | | 36.1 | 87.8 | 67.1 | 58.0 | 52.4 | 18.5 | -3.9 | -9.4 | -60.3 | -52.8 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 847.7 | 897.9 | 876.0 | 858.6 | 851.3 | 817.4 | 793.0 | 786.6 | 733.5 | 738.8 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 412.3 | 389.1 | 430.0 | 419.1 | 292.7 | 314.9 | 369.1 | 39.5 | 0.0 | 0.0 | 45.9 | 0.0 | 0.0 | 0.0 | 9.2 | 0.0 |
|---|
| Book Value | | 817.4 | 858.6 | 786.6 | 661.1 | 300.6 | 294.8 | 523.5 | 462.6 | 356.6 | 290.5 | 186.2 | 142.5 | 102.6 | 26.2 | 5.3 | 0.9 |
| 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 | | 847.7 | 897.9 | 876.0 | 858.6 | 851.3 | 817.4 | 793.0 | 786.6 | 733.5 | 738.8 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 71.3 | 0.0 | 67.5 | 104.9 | 138.6 | 3.3 | -253.4 | 29.5 | 9.0 | 1.8 | -37.6 | -9.1 | 8.4 | -0.5 | -1.7 | -0.3 | -0.1 |
|---|
| Depreciation & Amortization | | 135.3 | 0.0 | 100.1 | 88.6 | 0.1 | 114.8 | 319.6 | 63.1 | 39.0 | 20.5 | 11.5 | 15.2 | 11.8 | 2.3 | 0.5 | 0.0 | 0.0 |
|---|
| Stock-Based Compensation | | 8.4 | 0.0 | 5.5 | 8.8 | 7.2 | 2.4 | 5.4 | 3.1 | 3.9 | 3.7 | 2.3 | 2.6 | 2.5 | 3.5 | 0.9 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -5.2 | 2.7 | -0.9 | 0.0 | 26.8 | 5.4 | 3.1 | 0.4 | 4.8 | 2.7 | -1.7 | -3.6 | 6.5 | 2.6 | 0.7 | 0.0 | 0.0 |
|---|
| Change In Accounts Receivable | | -9.9 | 4.5 | 3.6 | 1.2 | -17.2 | -9.5 | 7.9 | -10.0 | 0.7 | -10.0 | 0.2 | 2.2 | -2.4 | -3.5 | -0.3 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 4.3 | 0.5 | -5.1 | -1.5 | 50.8 | 15.4 | -8.4 | 12.3 | 4.4 | 12.4 | -2.2 | -4.9 | 9.0 | 6.0 | 1.1 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 1.6 | -1.3 | 2.1 | 3.1 | -5.6 | 0.0 | 0.0 | -0.6 | 0.3 | 1.0 | 0.6 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 98.1 | 148.1 | 2.3 | -3.7 | 15.6 | -53.5 | 1.4 | 0.6 | 11.1 | 3.7 | 56.8 | 9.7 | 0.2 | 0.2 | -0.3 | 0.0 | 0.0 |
|---|
| Cash from Operations | | 206.9 | 0.0 | 0.0 | 198.2 | 197.0 | 72.7 | 72.2 | 106.6 | 70.4 | 42.8 | 11.2 | 9.8 | 33.7 | 8.1 | 0.0 | -0.3 | -0.1 |
| 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 | | 42.5 | 0.0 | 20.6 | 9.1 | 5.7 | 33.9 | 22.4 | 5.5 | 50.9 | -7.5 |
|---|
| Depreciation & Amortization | | -47.8 | 0.0 | 0.3 | 0.4 | 0.0 | 0.4 | 0.4 | 25.4 | 24.9 | 61.2 |
|---|
| Stock-Based Compensation | | -3.3 | 0.0 | 1.4 | 1.7 | 1.7 | 0.0 | 2.1 | 1.7 | 2.5 | 2.2 |
|---|
| Change Working Capital | | 14.7 | 6.1 | -7.9 | -9.6 | 5.7 | 7.0 | -5.8 | -6.8 | 0.6 | 6.9 |
|---|
| Change In Accounts Receivable | | 2.2 | 4.7 | -1.8 | -0.6 | 0.3 | 5.5 | 3.0 | -5.2 | 6.8 | -14.4 |
|---|
| Change In Accounts Payable | | 12.5 | 0.8 | -2.5 | -10.4 | 4.5 | -0.2 | -7.7 | -1.6 | -5.0 | 18.6 |
|---|
| Change In Inventories | | -0.3 | 0.4 | -2.1 | 0.7 | 0.6 | 1.1 | 0.2 | 0.2 | -0.6 | 1.8 |
|---|
| Other Non-cash Items | | 28.6 | 38.4 | 13.0 | 24.0 | 32.5 | 0.1 | 24.9 | 17.8 | -30.9 | -3.8 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 55.7 | 55.4 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -158.1 | -97.9 | -156.5 | -155.2 | -131.2 | -53.2 | -43.8 | -155.5 | -203.5 | -157.9 | -38.3 | -109.7 | -106.2 | -34.4 | -10.4 | 0.0 | 0.0 |
|---|
| Acquisitions | | -61.1 | -81.8 | 0.0 | -80.7 | -177.8 | 0.0 | 0.0 | -276.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | | -34.6 | 0.0 | 0.0 | 13.4 | 0.2 | 2.0 | 0.0 | 8.5 | 0.1 | 0.0 | 0.0 | -0.4 | 0.0 | -0.1 | 0.0 | -0.9 | 0.0 |
|---|
| Cash from Investing | | -215.4 | 0.0 | 0.0 | -222.6 | -308.9 | -51.2 | -43.8 | -423.0 | -203.4 | -157.9 | -38.3 | -110.1 | -106.2 | -34.4 | -10.4 | -0.9 | 0.0 |
| 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 | | 16.8 | 0.0 | -89.3 | -31.8 | -37.8 | -42.2 | -36.9 | -39.5 | -40.4 | -41.4 |
|---|
| Acquisitions | | -9.3 | 0.0 | 0.0 | -70.9 | 0.0 | 0.0 | 0.0 | 0.0 | -11.3 | -49.9 |
|---|
| 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 | 1.1 | 3.9 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -51.7 | -87.3 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -51.7 | 0.0 | 0.0 | 9.3 | -512.9 | -84.2 | -75.3 | -0.2 | 0.0 | 0.0 | -52.9 | 0.0 | 0.0 | 0.0 | -9.2 | 0.0 | 0.0 |
|---|
| Debt Issued | | 62.4 | 389.1 | -40.9 | 20.1 | 639.4 | 61.9 | 21.1 | 329.7 | 39.5 | 0.0 | 7.0 | 45.9 | 0.0 | 0.0 | 0.0 | 9.2 | 0.0 |
|---|
| Issuance of Common Stock | | -12.3 | 0.0 | 0.0 | 12.3 | 8.2 | 0.4 | 19.4 | 0.0 | 81.8 | 59.0 | 139.6 | 50.0 | 28.5 | 73.2 | 23.9 | 4.7 | 0.0 |
|---|
| Repurchase of Common Stock | | -1.1 | 0.0 | -0.9 | 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 |
|---|
| Dividends Paid | | -8.7 | 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 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | -1.8 | 0.0 | 0.0 | 12.2 | 617.9 | 61.2 | 21.1 | 323.2 | 39.6 | 0.0 | 7.1 | 46.0 | 0.2 | 0.1 | 1.2 | 0.0 | 0.0 |
|---|
| Cash from Financing | | 7.9 | 0.0 | 0.0 | 21.0 | 113.2 | -22.7 | -34.8 | 323.1 | 121.4 | 59.0 | 93.8 | 96.1 | 28.7 | 73.3 | 15.8 | 4.7 | 0.0 |
| 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 | -3.2 | 30.3 |
|---|
| Debt Issued | | 431.9 | -20.7 | -10.9 | 74.3 | -7.4 | -15.9 | -14.0 | -3.6 | 0.1 | 61.9 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -12.3 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | -0.8 | -0.2 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -8.7 | 0.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.7 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.9 | 30.3 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.6 | -1.0 | 1.6 | -3.4 | 1.3 | -1.2 | -6.4 | 6.6 | -11.6 | -56.1 | 66.7 | -4.2 | -43.7 | 46.9 | 5.4 | 3.5 | -0.1 |
|---|
| Closing Cash Balance | | 1.2 | 0.9 | 1.9 | 0.3 | 3.7 | 2.4 | 3.6 | 10.0 | 3.4 | 15.0 | 71.1 | 4.4 | 8.6 | 52.4 | 5.4 | 4.4 | 0.9 |
| 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 | | 0.6 | 0.3 | -1.1 | -0.8 | 1.9 | -1.2 | -0.2 | 1.1 | 0.2 | -1.6 |
|---|
| Closing Cash Balance | | 0.9 | 0.3 | 0.0 | 1.1 | 1.9 | 0.0 | 1.2 | 1.4 | 0.3 | 0.1 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 48.8 | 52.9 | 38.1 | 43.0 | 65.8 | 19.5 | 28.3 | -48.9 | -133.2 | -115.1 | -27.1 | -99.8 | -72.4 | -26.3 | -10.4 | -0.3 | -0.1 |
|---|
| Real Free Cash Flow | | 40.4 | 52.9 | 32.6 | 34.1 | 58.6 | 17.1 | 23.0 | -52.0 | -137.0 | -118.8 | -29.4 | -102.4 | -74.9 | -29.8 | -11.4 | -0.3 | -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 | | 18.7 | 21.1 | -56.0 | -3.4 | 9.5 | 9.2 | 13.7 | 5.7 | 15.3 | 14.0 |
|---|
| Real Free Cash Flow | | 22.0 | 21.1 | -57.4 | -5.1 | 7.8 | 9.2 | 11.7 | 4.0 | 12.9 | 11.9 |