TASK
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Total Revenues | | 1,183.5 | 1,183.5 | 995.0 | 924.4 | 960.5 | 760.7 | 478.0 | 359.7 |
|---|
| Cost of Revenues | | 733.7 | 797.5 | 583.7 | 538.7 | 558.8 | 431.7 | 270.5 | 194.8 |
|---|
| Gross Profit | | 449.9 | 386.0 | 411.3 | 385.6 | 401.7 | 329.0 | 207.5 | 164.9 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 313.0 | 298.7 | 294.1 | 277.8 | 274.2 | 255.3 | 237.9 | 227.5 | 234.3 | 225.6 |
|---|
| Cost of Revenues | | 214.9 | 178.9 | 174.4 | 165.5 | 164.9 | 148.7 | 139.2 | 130.9 | 153.2 | 130.1 |
|---|
| Gross Profit | | 98.0 | 119.8 | 119.7 | 112.3 | 109.4 | 106.6 | 98.7 | 96.5 | 81.0 | 95.5 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| R&D Expenses | | 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 | 228.5 | 260.0 | 335.3 | 113.5 | 90.6 |
|---|
| Depreciation & Amortization | | 61.5 | 61.1 | 60.2 | 60.7 | 50.4 | 47.7 | 45.3 | 39.4 |
|---|
| Total Operating Expenses | | 308.7 | 244.9 | 318.8 | 290.6 | 317.8 | 383.2 | 152.5 | 125.8 |
|---|
| Operating Income | | 141.2 | 141.2 | 92.4 | 95.0 | 83.9 | -54.2 | 50.3 | 36.9 |
| 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 | 48.9 | 57.1 |
|---|
| Depreciation & Amortization | | 15.9 | 15.8 | 14.9 | 15.0 | 14.7 | 14.7 | 15.0 | 15.8 | 16.0 | 14.8 |
|---|
| Total Operating Expenses | | 59.4 | 81.9 | 89.3 | 78.1 | 87.4 | 82.5 | 76.0 | 73.0 | 48.9 | 71.9 |
|---|
| Operating Income | | 38.7 | 37.9 | 30.4 | 34.2 | 22.0 | 24.2 | 22.7 | 23.6 | 32.1 | 22.9 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 23.1 | 18.4 | 21.5 | 21.7 | 11.9 | 6.5 | 7.5 | 9.3 |
|---|
| Other Expense | | -4.5 | -4.5 | -18.2 | -20.0 | -19.4 | -6.7 | -5.9 | -7.3 |
|---|
| IBT | | 136.7 | 136.7 | 74.2 | 75.0 | 64.5 | -61.0 | 44.4 | 29.5 |
|---|
| Income Tax Expense | | 34.4 | 34.4 | 28.3 | 29.3 | 24.1 | -2.3 | 9.9 | -4.4 |
|---|
| Net Income | | 102.3 | 102.3 | 45.9 | 45.7 | 40.4 | -58.7 | 34.5 | 33.9 |
| 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 | 5.7 |
|---|
| Interest Expense | | 4.5 | 9.3 | 4.6 | 4.7 | 5.0 | 5.5 | 5.5 | 5.5 | 5.6 | 5.7 |
|---|
| Other Expense | | -0.5 | 3.8 | -3.3 | -4.5 | -3.7 | -6.4 | -2.8 | -5.3 | -3.8 | -8.6 |
|---|
| IBT | | 38.2 | 41.7 | 27.1 | 29.7 | 18.2 | 17.8 | 19.9 | 18.2 | 27.7 | 14.3 |
|---|
| Income Tax Expense | | 8.4 | 10.3 | 7.0 | 8.6 | 9.4 | 5.1 | 7.3 | 6.5 | 11.4 | 4.6 |
|---|
| Net Income | | 29.7 | 31.4 | 20.0 | 21.1 | 8.9 | 12.7 | 12.6 | 11.7 | 16.3 | 9.8 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.49 | $0.41 | $-0.62 | $0.35 | $0.35 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.48 | $0.39 | $-0.62 | $0.35 | $0.35 |
|---|
| Shares Outstanding | | 90.4 | 90.4 | 88.9 | 93.9 | 97.8 | 94.8 | 97.3 | 97.3 |
|---|
| Diluted Shares Outstanding | | 92.8 | 92.8 | 92.3 | 96.2 | 102.6 | 94.8 | 97.3 | 97.3 |
| 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 | $0.18 | $0.11 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.18 | $0.10 |
|---|
| Shares Outstanding | | 90.4 | 89.9 | 89.5 | 90.0 | 88.9 | 89.0 | 88.3 | 88.8 | 89.2 | 92.5 |
|---|
| Diluted Shares Outstanding | | 92.8 | 93.1 | 92.6 | 93.7 | 92.3 | 92.6 | 91.6 | 91.8 | 91.5 | 94.0 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Cash And Equivalents | | 171.1 | 192.2 | 125.8 | 134.0 | 63.6 | 107.7 | 37.5 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 171.1 | 192.2 | 125.8 | 134.0 | 63.6 | 107.7 | 37.5 |
|---|
| Accounts Receivable | | 179.5 | 199.9 | 178.8 | 182.9 | 167.4 | 89.5 | 59.8 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 19.0 | 10.9 | 13.0 | 10.2 |
|---|
| Other Current Assets | | 28.0 | 43.3 | 23.9 | 5.5 | 4.4 | 1.1 | 0.6 |
|---|
| Total Current Assets | | 378.6 | 435.4 | 328.5 | 341.4 | 246.3 | 211.3 | 108.1 |
| 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 | | 210.0 | 181.9 | 196.9 | 192.2 | 180.4 | 171.1 | 165.4 | 125.8 | 114.6 | 153.6 |
|---|
| 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 | | 210.0 | 181.9 | 196.9 | 192.2 | 180.4 | 171.1 | 165.4 | 125.8 | 114.6 | 153.6 |
|---|
| Accounts Receivable | | 238.5 | 231.9 | 206.8 | 199.9 | 209.3 | 179.5 | 166.5 | 178.8 | 184.8 | 180.2 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 43.2 | 57.3 | 52.0 | 43.3 | 29.8 | 28.0 | 24.2 | 23.9 | 25.9 | 32.0 |
|---|
| Total Current Assets | | 491.6 | 471.1 | 455.7 | 435.4 | 419.4 | 378.6 | 356.1 | 328.5 | 325.3 | 365.8 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Property, Plant & Equipment | | 94.6 | 114.1 | 113.2 | 116.6 | 80.0 | 57.0 | 45.1 |
|---|
| Goodwill | | 217.5 | 216.8 | 218.1 | 217.4 | 195.7 | 195.7 | 195.7 |
|---|
| Intangible Assets | | 182.7 | 172.5 | 193.0 | 213.0 | 221.4 | 240.3 | 259.1 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 6.6 | 6.1 | 6.5 | 7.5 | 5.0 | 2.6 | 2.5 |
|---|
| Total Long-Term Assets | | 507.5 | 517.9 | 535.7 | 560.6 | 503.7 | 496.2 | 502.6 |
|---|
| Total Assets | | 886.1 | 953.3 | 864.2 | 902.0 | 750.0 | 707.5 | 610.7 |
| 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 | | 149.4 | 146.5 | 128.0 | 114.1 | 112.5 | 94.6 | 100.9 | 113.2 | 117.8 | 116.1 |
|---|
| Goodwill | | 219.5 | 219.5 | 217.7 | 216.8 | 218.4 | 217.5 | 217.6 | 218.1 | 217.2 | 217.8 |
|---|
| Intangible Assets | | 158.5 | 163.5 | 167.9 | 172.5 | 178.1 | 182.7 | 187.8 | 193.0 | 197.6 | 202.9 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 18.3 | 8.0 | 7.7 | 6.1 | 7.1 | 6.6 | 6.2 | 6.5 | 6.5 | 8.8 |
|---|
| Total Long-Term Assets | | 545.7 | 547.1 | 529.8 | 517.9 | 522.7 | 507.5 | 518.5 | 535.7 | 545.5 | 551.9 |
|---|
| Total Assets | | 1,037.4 | 1,018.3 | 985.5 | 953.3 | 942.1 | 886.1 | 874.5 | 864.2 | 870.8 | 917.7 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Accounts Payable | | 27.9 | 53.4 | 25.3 | 37.1 | 40.9 | 41.9 | 24.3 |
|---|
| Short-Term Debt | | 26.6 | 30.9 | 39.8 | 14.9 | 51.1 | 46.0 | 2.4 |
|---|
| Other Current Liabilities | | 59.0 | 54.2 | 17.6 | 54.4 | 39.8 | 22.2 | 18.1 |
|---|
| Current Liabilities | | 117.2 | 152.0 | 101.8 | 109.9 | 135.9 | 114.8 | 46.9 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 47.8 | 57.4 | 56.1 | 53.4 | 38.5 | 32.2 | 24.7 | 25.3 | 23.5 | 40.8 |
|---|
| Short-Term Debt | | 40.6 | 38.7 | 34.3 | 30.9 | 31.2 | 26.6 | 24.9 | 39.8 | 35.8 | 30.5 |
|---|
| Other Current Liabilities | | 81.9 | 60.6 | 50.9 | 54.2 | 59.5 | 48.1 | 40.3 | 17.6 | 38.2 | 33.8 |
|---|
| Current Liabilities | | 170.4 | 166.0 | 158.8 | 152.0 | 139.1 | 117.2 | 106.0 | 101.8 | 111.2 | 129.3 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Long-Term Debt | | 249.6 | 274.3 | 287.6 | 296.6 | 187.2 | 198.8 | 204.9 |
|---|
| Capital Leases | | 24.6 | 49.0 | 47.3 | 44.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 25.2 | 17.0 | 25.2 | 34.5 | 40.2 | 50.9 | 57.5 |
|---|
| Total Liabilities | | 426.0 | 456.4 | 423.5 | 446.4 | 370.9 | 372.4 | 313.2 |
| 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 | | 267.0 | 274.2 | 271.8 | 274.3 | 278.0 | 274.2 | 279.5 | 287.6 | 291.0 | 290.5 |
|---|
| Capital Leases | | 61.3 | 63.3 | 53.2 | 49.0 | 49.8 | 39.8 | 41.7 | 31.5 | 46.2 | 42.0 |
|---|
| Def. Tax Liability | | 0.0 | 17.0 | 18.5 | 17.0 | 25.2 | 25.2 | 25.2 | 25.2 | 34.5 | 34.5 |
|---|
| Total Liabilities | | 469.8 | 473.7 | 465.2 | 456.4 | 452.3 | 426.0 | 419.9 | 423.5 | 442.0 | 458.9 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Common Stock | | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.1 | 0.1 |
|---|
| Retained Earnings | | -65.7 | -44.1 | -90.0 | -135.7 | -176.1 | -67.4 | -101.9 |
|---|
| Comprehensive Income | | -20.6 | -25.4 | -9.6 | -10.6 | -2.2 | 3.4 | 0.3 |
|---|
| Total Common Equity | | 460.2 | 496.9 | 440.7 | 455.6 | 379.1 | 335.1 | 297.5 |
| 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 | | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
|---|
| Retained Earnings | | 28.5 | -2.9 | -23.0 | -44.1 | -53.0 | -65.7 | -78.3 | -90.0 | -106.3 | -116.0 |
|---|
| Comprehensive Income | | -21.6 | -9.4 | -16.9 | -25.4 | -13.3 | -20.6 | -12.9 | -9.6 | -14.3 | -10.7 |
|---|
| Total Common Equity | | 567.5 | 544.6 | 520.3 | 496.9 | 489.8 | 460.2 | 454.6 | 440.7 | 428.7 | 458.8 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Total Debt | | 300.8 | 305.2 | 311.6 | 311.6 | 238.4 | 244.8 | 207.3 |
|---|
| Book Value | | 460.2 | 496.9 | 440.7 | 455.6 | 379.1 | 335.1 | 297.5 |
| 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 | | 567.5 | 544.6 | 520.3 | 496.9 | 489.8 | 460.2 | 454.6 | 440.7 | 428.7 | 458.8 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Income | | 50.4 | 102.3 | 45.9 | 45.7 | 40.4 | -58.7 | 34.5 | 33.9 |
|---|
| Depreciation & Amortization | | 61.5 | 61.5 | 60.2 | 60.7 | 57.8 | 47.9 | 39.0 | 35.2 |
|---|
| Stock-Based Compensation | | 45.6 | 29.7 | 41.8 | 52.8 | 69.0 | 46.2 | 3.4 | 1.2 |
|---|
| Change Working Capital | | -14.7 | -50.9 | 2.1 | -12.1 | -6.1 | -62.8 | -12.0 | -20.2 |
|---|
| Change In Accounts Receivable | | 0.1 | -55.1 | -22.8 | 1.9 | -15.1 | -76.2 | -32.0 | -13.0 |
|---|
| Change In Accounts Payable | | -8.7 | -12.8 | 23.5 | -9.8 | 1.8 | 4.5 | 13.5 | -2.1 |
|---|
| Change In Inventories | | 6.2 | 0.0 | 0.0 | 0.0 | 0.0 | 6.5 | 4.2 | -5.2 |
|---|
| Other Non-cash Items | | 90.7 | 2.1 | -0.2 | 4.5 | -2.2 | 6.2 | 0.5 | 2.5 |
|---|
| Cash from Operations | | 142.7 | 0.0 | 0.0 | 143.7 | 147.1 | -32.7 | 58.9 | 43.8 |
| 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 | | 29.7 | 31.4 | 20.0 | 21.1 | 8.9 | 12.7 | 12.6 | 11.7 | 16.3 | 9.8 |
|---|
| Depreciation & Amortization | | 15.9 | 15.6 | 14.9 | 15.0 | 14.7 | 14.7 | 15.0 | 15.8 | 16.0 | 14.8 |
|---|
| Stock-Based Compensation | | 6.2 | 0.0 | 8.3 | 8.7 | 9.9 | 10.6 | 0.0 | 10.2 | 10.4 | 13.8 |
|---|
| Change Working Capital | | -19.0 | 0.4 | -23.2 | -9.1 | 16.7 | -17.3 | -10.6 | 13.3 | 7.6 | -25.0 |
|---|
| Change In Accounts Receivable | | -16.3 | -7.4 | -24.7 | -6.7 | 0.7 | -24.8 | -9.9 | 11.3 | 2.5 | -3.8 |
|---|
| Change In Accounts Payable | | -2.2 | -13.0 | 1.0 | 1.4 | 20.2 | 3.4 | 3.8 | -3.9 | -0.8 | -7.9 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.2 | -3.1 |
|---|
| Other Non-cash Items | | 1.1 | 7.0 | 0.2 | 0.4 | -0.4 | -3.3 | 13.3 | 1.2 | -2.7 | 8.5 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 39.8 | 21.7 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Capital Expenditure | | -24.0 | -63.5 | -39.1 | -31.0 | -43.8 | -59.4 | -28.9 | -20.0 |
|---|
| Acquisitions | | -2.0 | -0.2 | 0.0 | 0.0 | -23.2 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -1.0 | 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 |
|---|
| Other Investing Activities | | 1.0 | 0.0 | 0.0 | -1.0 | -1.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -24.2 | 0.0 | 0.0 | -32.0 | -68.0 | -59.4 | -28.9 | -20.0 |
| 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 | | -19.7 | -12.3 | -17.0 | -14.5 | -20.3 | -10.7 | -4.5 | -3.6 | -8.1 | -7.9 |
|---|
| Acquisitions | | 0.0 | 0.0 | -0.2 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | -1.9 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | 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 | 1.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -8.1 | -7.9 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Debt Repaid | | -5.7 | 0.0 | 0.0 | -3.7 | -273.1 | -6.6 | -2.9 | -85.5 |
|---|
| Debt Issued | | -1.8 | 305.2 | -6.4 | 3.7 | 346.3 | 0.2 | 40.3 | 292.8 |
|---|
| Issuance of Common Stock | | 2.3 | 0.0 | 0.0 | 0.0 | 0.0 | 120.7 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -82.7 | -27.8 | -18.6 | -112.0 | -31.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -50.0 | 0.0 | -135.0 |
|---|
| Other Financing Activities | | -5.6 | 0.0 | 0.0 | -3.4 | 300.0 | -9.7 | 39.9 | 207.7 |
|---|
| Cash from Financing | | -91.7 | 0.0 | 0.0 | -119.1 | -4.0 | 54.4 | 37.0 | -12.8 |
| 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 | -1.7 | -0.7 |
|---|
| Debt Issued | | 307.7 | -5.3 | 6.8 | 0.9 | -4.0 | 8.4 | -3.5 | -7.2 | 1.2 | 4.4 |
|---|
| 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 | | 0.0 | 0.0 | -18.1 | -9.7 | -3.1 | -0.4 | -12.5 | -2.6 | -19.3 | -48.3 |
|---|
| 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 | -1.7 | -1.5 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -22.8 | -50.5 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Change in Cash | | 17.5 | 19.5 | 66.4 | -8.2 | 70.4 | -44.1 | 70.2 | 12.3 |
|---|
| Closing Cash Balance | | 171.1 | 211.7 | 192.2 | 125.8 | 134.0 | 63.6 | 107.7 | 37.5 |
| 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 | | 1.7 | 28.1 | -14.9 | 4.7 | 11.8 | 9.2 | 5.8 | 39.6 | 11.2 | -39.0 |
|---|
| Closing Cash Balance | | 211.7 | 210.0 | 181.9 | 196.9 | 192.2 | 180.4 | 171.1 | 165.4 | 125.8 | 114.6 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Free Cash Flow | | 118.6 | 73.7 | 99.8 | 112.7 | 103.3 | -92.0 | 30.0 | 23.7 |
|---|
| Real Free Cash Flow | | 73.0 | 44.1 | 58.0 | 59.9 | 34.4 | -138.2 | 26.6 | 22.5 |
| 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 | | 9.9 | 42.0 | 0.0 | 21.8 | 20.4 | 6.3 | 25.5 | 47.6 | 31.7 | 13.8 |
|---|
| Real Free Cash Flow | | 3.7 | 42.0 | -8.3 | 13.0 | 10.5 | -4.3 | 25.5 | 37.4 | 21.3 | 0.0 |