TTEC
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 | | 2,136.9 | 2,136.9 | 2,207.6 | 2,462.8 | 2,443.7 | 2,273.1 | 1,949.2 | 1,643.7 | 1,509.2 | 1,477.4 | 1,275.3 | 1,286.8 | 1,241.8 | 1,193.2 | 1,163.0 | 1,179.4 | 1,094.9 |
|---|
| Cost of Revenues | | 1,692.8 | 1,760.4 | 1,735.9 | 1,894.0 | 1,856.5 | 1,704.1 | 1,452.7 | 1,242.9 | 1,157.9 | 1,110.1 | 941.6 | 928.2 | 886.5 | 846.6 | 834.8 | 848.4 | 789.7 |
|---|
| Gross Profit | | 444.0 | 375.5 | 471.7 | 568.8 | 587.2 | 569.0 | 496.5 | 400.8 | 351.2 | 367.3 | 333.7 | 358.5 | 355.3 | 346.5 | 328.2 | 331.0 | 305.2 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 570.0 | 519.1 | 513.6 | 534.2 | 567.4 | 529.4 | 534.1 | 576.6 | 624.9 | 603.0 |
|---|
| Cost of Revenues | | 465.4 | 413.6 | 399.3 | 414.5 | 448.9 | 415.2 | 417.9 | 453.8 | 530.7 | 479.7 |
|---|
| Gross Profit | | 104.6 | 105.5 | 114.3 | 119.7 | 118.5 | 114.2 | 116.2 | 122.8 | 94.2 | 123.3 |
| 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 | 290.9 | 287.4 | 240.0 | 203.9 | 202.5 | 182.4 | 182.3 | 175.8 | 194.6 | 198.6 | 193.4 | 182.6 | 188.8 | 165.8 |
|---|
| Depreciation & Amortization | | 89.8 | 89.8 | 98.0 | 101.3 | 150.6 | 126.8 | 97.0 | 80.1 | 69.2 | 64.5 | 68.7 | 63.8 | 56.5 | 46.1 | 41.2 | 44.9 | 50.2 |
|---|
| Total Operating Expenses | | 348.9 | 280.3 | 645.2 | 450.8 | 399.2 | 336.7 | 282.8 | 271.6 | 251.6 | 246.8 | 244.5 | 258.4 | 255.1 | 239.5 | 223.8 | 233.7 | 216.0 |
|---|
| Operating Income | | 95.2 | 95.2 | -173.5 | 118.0 | 168.5 | 217.2 | 204.7 | 123.7 | 92.1 | 100.5 | 52.8 | 90.2 | 96.5 | 101.4 | 78.5 | 93.5 | 73.7 |
| 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 | 0.1 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 74.7 | 66.8 |
|---|
| Depreciation & Amortization | | 22.1 | 22.0 | 22.9 | 22.7 | 23.7 | 24.0 | 25.1 | 25.1 | 24.9 | 25.6 |
|---|
| Total Operating Expenses | | 64.8 | 93.2 | 95.4 | 95.5 | 103.2 | 101.3 | 340.6 | 100.1 | 74.7 | 92.4 |
|---|
| Operating Income | | 39.8 | 12.3 | 18.9 | 24.2 | 15.3 | 12.9 | -224.4 | 22.7 | 19.5 | 25.4 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 30.0 | 9.4 | 2.7 | 5.2 | 1.8 | 0.8 | 1.7 | 1.9 | 4.5 | 2.8 | 1.2 | 1.1 | 1.8 | 2.6 | 3.0 | 3.1 | 2.1 |
|---|
| Interest Expense | | 68.5 | 71.7 | 84.3 | 78.3 | 36.1 | 12.4 | 17.5 | 19.1 | 28.7 | 13.7 | 7.9 | 7.5 | 6.9 | 7.5 | 6.7 | 5.1 | 3.2 |
|---|
| Other Expense | | -265.4 | -265.4 | -63.0 | -77.3 | -24.1 | -9.3 | -34.4 | -13.3 | -43.4 | -31.6 | -38.9 | -14.2 | 0.3 | -10.0 | -26.8 | -3.7 | -6.2 |
|---|
| IBT | | -170.2 | -170.2 | -236.5 | 40.7 | 144.4 | 207.9 | 170.3 | 110.4 | 56.2 | 88.9 | 50.3 | 85.9 | 100.5 | 92.1 | 73.9 | 91.6 | 82.0 |
|---|
| Income Tax Expense | | 14.8 | 14.8 | 74.1 | 22.5 | 27.1 | 49.7 | 40.9 | 25.7 | 16.5 | 78.1 | 12.9 | 20.0 | 23.0 | 20.6 | -0.1 | 13.3 | 28.4 |
|---|
| Net Income | | -192.5 | -192.5 | -321.0 | 8.4 | 103.2 | 141.0 | 118.6 | 77.2 | 35.8 | 7.3 | 33.7 | 61.7 | 72.3 | 67.4 | 70.0 | 74.2 | 49.9 |
| 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 | | 21.7 | 0.5 | 3.2 | 4.6 | 1.1 | 0.3 | 0.4 | 1.0 | 1.5 | 1.3 |
|---|
| Interest Expense | | 13.9 | 16.6 | 18.2 | 19.8 | 21.1 | 21.7 | 20.4 | 21.1 | 21.6 | 20.3 |
|---|
| Other Expense | | -226.2 | -12.3 | -15.3 | -11.6 | -2.4 | -22.5 | -18.2 | -19.9 | -22.0 | -18.3 |
|---|
| IBT | | -186.4 | 0.1 | 3.6 | 12.6 | 12.9 | -9.6 | -242.6 | 2.8 | -5.1 | 7.1 |
|---|
| Income Tax Expense | | -15.9 | 11.1 | 10.3 | 9.3 | 8.3 | 9.4 | 54.1 | 2.3 | 3.1 | 5.3 |
|---|
| Net Income | | -172.5 | -13.4 | -8.0 | 1.4 | 2.0 | -21.1 | -299.5 | -2.3 | -9.9 | -1.5 |
| 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 | $0.18 | $2.19 | $3.01 | $2.54 | $1.66 | $0.78 | $0.16 | $0.71 | $1.27 | $1.47 | $1.31 | $1.28 | $1.31 | $0.83 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.18 | $2.18 | $2.97 | $2.52 | $1.65 | $0.77 | $0.16 | $0.71 | $1.26 | $1.44 | $1.29 | $1.26 | $1.28 | $0.81 |
|---|
| Shares Outstanding | | 48.2 | 48.2 | 47.6 | 47.3 | 47.1 | 46.9 | 46.6 | 46.4 | 46.1 | 45.8 | 47.4 | 48.4 | 49.3 | 51.3 | 54.7 | 56.7 | 60.4 |
|---|
| Diluted Shares Outstanding | | 48.2 | 48.2 | 47.6 | 47.4 | 47.3 | 47.4 | 47.0 | 46.8 | 46.4 | 46.4 | 47.7 | 49.0 | 50.1 | 52.2 | 55.5 | 58.0 | 61.8 |
| 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 | $-0.21 | $-0.03 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.21 | $-0.03 |
|---|
| Shares Outstanding | | 48.2 | 48.5 | 48.1 | 47.8 | 47.7 | 47.7 | 47.6 | 47.4 | 47.4 | 47.4 |
|---|
| Diluted Shares Outstanding | | 48.2 | 48.5 | 48.1 | 48.2 | 48.2 | 47.9 | 47.6 | 47.6 | 47.4 | 47.5 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 99.7 | 85.0 | 172.7 | 153.4 | 158.2 | 132.9 | 82.4 | 78.2 | 74.4 | 55.3 | 60.3 | 77.3 | 158.0 | 164.5 | 156.4 | 119.4 |
|---|
| 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 | | 99.7 | 85.0 | 172.7 | 153.4 | 158.2 | 132.9 | 82.4 | 78.2 | 74.4 | 55.3 | 60.3 | 77.3 | 158.0 | 164.5 | 156.4 | 119.4 |
|---|
| Accounts Receivable | | 406.6 | 474.4 | 413.4 | 417.6 | 357.3 | 378.4 | 331.1 | 351.0 | 385.8 | 300.8 | 283.5 | 276.4 | 247.3 | 266.2 | 261.5 | 257.6 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.8 | 10.7 | 0.0 | 0.0 | 11.9 | 14.2 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 97.2 | 92.9 | 95.1 | 178.9 | 182.5 | 145.5 | 136.3 | 97.3 | 74.8 | 66.9 | 71.3 | 90.4 | 52.3 | 58.7 | 60.4 | 47.3 |
|---|
| Total Current Assets | | 603.4 | 652.3 | 681.2 | 750.0 | 698.0 | 656.8 | 549.8 | 526.5 | 542.8 | 433.7 | 415.1 | 444.1 | 469.6 | 503.5 | 478.3 | 424.2 |
| 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 | | 73.5 | 82.6 | 85.1 | 85.0 | 96.9 | 79.8 | 91.5 | 173.9 | 151.6 | 114.8 |
|---|
| 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 | | 73.5 | 82.6 | 85.1 | 85.0 | 96.9 | 79.8 | 91.5 | 173.9 | 151.6 | 114.8 |
|---|
| Accounts Receivable | | 451.7 | 443.5 | 460.5 | 474.4 | 450.8 | 406.6 | 421.0 | 413.4 | 391.6 | 453.9 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 110.4 | 101.6 | 109.6 | 92.9 | 105.4 | 117.1 | 105.0 | 95.1 | 119.0 | 152.5 |
|---|
| Total Current Assets | | 635.6 | 627.7 | 655.2 | 652.3 | 653.1 | 603.4 | 617.5 | 648.5 | 662.1 | 721.1 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 255.3 | 223.3 | 312.6 | 275.8 | 258.6 | 178.7 | 176.6 | 161.5 | 163.3 | 151.0 | 168.3 | 150.2 | 126.7 | 112.3 | 100.3 | 105.5 |
|---|
| Goodwill | | 573.6 | 571.2 | 809.0 | 807.8 | 739.5 | 363.5 | 301.7 | 204.6 | 206.7 | 129.6 | 114.2 | 128.7 | 102.7 | 94.7 | 70.8 | 52.7 |
|---|
| Intangible Assets | | 181.3 | 164.8 | 198.4 | 233.9 | 212.3 | 112.1 | 115.6 | 80.9 | 92.1 | 30.8 | 51.2 | 59.9 | 54.8 | 1.9 | 36.5 | 0.0 |
|---|
| Long-Term Investments | | 37.6 | 31.8 | 0.0 | 0.0 | -11.1 | -490.6 | -430.6 | -301.1 | -310.8 | -214.0 | -217.5 | -220.1 | 1.6 | 1.9 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 128.9 | 101.5 | 146.2 | 67.7 | 88.4 | 680.9 | 650.3 | 366.5 | 372.6 | 261.5 | 260.0 | 257.3 | 44.1 | 99.4 | 28.5 | 40.2 |
|---|
| Total Long-Term Assets | | 1,189.2 | 1,101.1 | 1,504.4 | 1,404.0 | 1,298.8 | 859.6 | 827.0 | 528.0 | 535.9 | 412.6 | 428.3 | 407.5 | 372.8 | 343.6 | 268.7 | 236.4 |
|---|
| Total Assets | | 1,792.6 | 1,753.4 | 2,185.6 | 2,154.0 | 1,996.8 | 1,516.4 | 1,376.8 | 1,054.5 | 1,078.7 | 846.3 | 843.3 | 851.6 | 842.3 | 847.2 | 747.0 | 660.6 |
| 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 | | 207.7 | 213.0 | 208.2 | 223.3 | 246.6 | 255.3 | 298.3 | 312.6 | 312.1 | 300.8 |
|---|
| Goodwill | | 573.8 | 574.4 | 571.9 | 571.2 | 575.1 | 573.6 | 807.1 | 809.0 | 806.4 | 808.6 |
|---|
| Intangible Assets | | 141.5 | 149.5 | 157.1 | 164.8 | 173.2 | 181.3 | 189.8 | 198.4 | 206.8 | 216.2 |
|---|
| Long-Term Investments | | 13.0 | 0.0 | 24.3 | 31.8 | 0.0 | 0.0 | 0.0 | 2.4 | 39.6 | 4.6 |
|---|
| Other Long-Term Assets | | 100.7 | 120.9 | 100.7 | 101.5 | 165.9 | 166.5 | 150.3 | 176.5 | 96.7 | 80.3 |
|---|
| Total Long-Term Assets | | 1,046.0 | 1,067.3 | 1,071.0 | 1,101.1 | 1,173.2 | 1,189.2 | 1,497.6 | 1,537.1 | 1,506.1 | 1,450.2 |
|---|
| Total Assets | | 1,681.6 | 1,695.0 | 1,726.2 | 1,753.4 | 1,826.3 | 1,792.6 | 2,115.1 | 2,185.6 | 2,168.2 | 2,171.3 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 87.1 | 84.2 | 96.6 | 93.9 | 70.4 | 66.7 | 64.4 | 59.4 | 46.0 | 38.2 | 43.3 | 37.0 | 32.0 | 23.5 | 27.6 | 23.6 |
|---|
| Short-Term Debt | | 35.7 | 33.4 | 154.3 | 35.3 | 44.5 | 43.7 | 45.2 | 111.7 | 109.2 | 86.6 | 113.9 | 115.1 | 118.4 | 113.7 | 116.3 | 138.5 |
|---|
| Other Current Liabilities | | 187.1 | 168.6 | 182.1 | 194.3 | 233.9 | 245.9 | 214.2 | 19.3 | 23.6 | 30.5 | 23.5 | 17.1 | 11.5 | 7.4 | 10.3 | 4.6 |
|---|
| Current Liabilities | | 387.7 | 353.9 | 403.0 | 411.4 | 444.4 | 396.2 | 363.3 | 235.4 | 200.5 | 178.7 | 206.9 | 199.1 | 190.8 | 171.4 | 170.0 | 172.3 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 78.1 | 71.6 | 77.4 | 84.2 | 82.3 | 87.1 | 90.5 | 96.6 | 105.5 | 84.3 |
|---|
| Short-Term Debt | | 34.2 | 34.0 | 32.1 | 33.4 | 35.2 | 35.7 | 36.5 | 40.4 | 74.6 | 71.2 |
|---|
| Other Current Liabilities | | 181.5 | 165.6 | 145.6 | 168.6 | 150.0 | 185.9 | 164.1 | 182.1 | 151.1 | 193.0 |
|---|
| Current Liabilities | | 363.1 | 355.3 | 334.3 | 353.9 | 338.7 | 387.7 | 384.2 | 403.0 | 422.8 | 451.2 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 930.0 | 1,046.0 | 1,093.7 | 1,029.6 | 855.4 | 483.3 | 417.4 | 282.0 | 344.0 | 217.3 | 100.0 | 100.0 | 100.0 | 108.0 | 64.0 | 0.0 |
|---|
| Capital Leases | | 83.9 | 104.4 | 135.1 | 104.8 | 108.9 | 141.9 | 172.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 13.3 | 17.5 | 3.1 | 3.8 | 5.3 | 7.7 | 10.6 | 10.4 | 11.3 | 0.2 | 3.3 | 4.7 | 2.3 | 3.0 | 3.0 | 3.6 |
|---|
| Total Liabilities | | 1,488.4 | 1,485.3 | 1,570.1 | 1,520.2 | 1,402.5 | 1,058.6 | 945.1 | 701.7 | 715.9 | 484.4 | 402.5 | 388.4 | 368.9 | 346.8 | 276.7 | 205.8 |
| 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 | | 949.3 | 960.6 | 1,029.2 | 1,046.0 | 1,104.9 | 1,013.9 | 1,043.2 | 1,093.7 | 1,061.9 | 1,004.4 |
|---|
| Capital Leases | | 0.0 | 112.1 | 97.4 | 104.4 | 115.1 | 119.5 | 126.7 | 98.7 | 135.2 | 125.0 |
|---|
| Def. Tax Liability | | 22.6 | 19.9 | 19.6 | 17.5 | 15.0 | 13.3 | 3.1 | 3.1 | 3.3 | 3.5 |
|---|
| Total Liabilities | | 1,400.8 | 1,399.9 | 1,444.7 | 1,485.3 | 1,531.2 | 1,488.4 | 1,502.6 | 1,570.1 | 1,560.7 | 1,529.8 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 |
|---|
| Retained Earnings | | 565.7 | 546.6 | 870.4 | 911.2 | 856.1 | 757.3 | 773.2 | 725.6 | 721.7 | 735.9 | 721.0 | 677.9 | 606.5 | 540.8 | 470.8 | 396.6 |
|---|
| Comprehensive Income | | -107.6 | -132.1 | -89.9 | -126.3 | -98.4 | -72.2 | -106.2 | -124.6 | -102.3 | -127.0 | -101.4 | -52.3 | -20.6 | 23.0 | -5.5 | 20.3 |
|---|
| Total Common Equity | | 286.5 | 250.3 | 598.6 | 559.9 | 522.2 | 457.8 | 431.7 | 352.8 | 362.8 | 361.9 | 440.8 | 463.3 | 465.4 | 486.3 | 459.0 | 443.7 |
| 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 | | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
|---|
| Retained Earnings | | 526.6 | 540.0 | 548.0 | 546.6 | 544.6 | 565.7 | 865.3 | 870.4 | 880.3 | 906.5 |
|---|
| Comprehensive Income | | -108.2 | -104.1 | -123.0 | -132.1 | -99.7 | -107.6 | -93.7 | -89.9 | -103.0 | -90.5 |
|---|
| Total Common Equity | | 263.4 | 277.9 | 264.0 | 250.3 | 277.3 | 286.5 | 595.3 | 598.6 | 586.2 | 620.7 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 1,049.5 | 1,079.4 | 1,134.1 | 1,064.8 | 899.9 | 526.9 | 462.6 | 282.0 | 344.0 | 217.3 | 100.0 | 100.0 | 100.0 | 108.0 | 64.0 | 0.0 |
|---|
| Book Value | | 304.2 | 268.1 | 615.5 | 633.8 | 594.3 | 457.8 | 431.7 | 352.8 | 362.8 | 361.9 | 440.8 | 463.3 | 473.5 | 500.3 | 470.2 | 454.8 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 17.4 | 17.3 | 17.5 | 17.9 | 17.8 | 17.6 | 17.1 | 16.9 | 21.3 | 20.9 |
|---|
| Book Value | | 263.4 | 277.9 | 264.0 | 250.3 | 277.3 | 286.5 | 595.3 | 598.6 | 586.2 | 620.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -307.1 | 0.0 | -310.6 | 8.4 | 117.3 | 158.2 | 129.3 | 84.7 | 39.8 | 10.8 | 37.4 | 65.9 | 77.4 | 71.5 | 73.9 | 78.3 | 53.5 |
|---|
| Depreciation & Amortization | | 100.7 | 0.0 | 98.0 | 101.3 | 111.8 | 96.7 | 78.9 | 69.1 | 69.2 | 64.5 | 68.7 | 63.8 | 56.5 | 46.1 | 41.2 | 44.9 | 50.2 |
|---|
| Stock-Based Compensation | | 23.2 | 0.0 | 18.7 | 22.1 | 17.6 | 16.4 | 12.5 | 12.8 | 12.1 | 11.9 | 9.8 | 11.3 | 11.3 | 13.2 | 13.4 | 15.9 | 13.4 |
|---|
| Change Working Capital | | -81.1 | 4.5 | -165.0 | -18.2 | -127.4 | -30.5 | 24.5 | 64.0 | 18.3 | 1.0 | -42.9 | -26.2 | -54.2 | -8.4 | -30.2 | -24.5 | 17.1 |
|---|
| Change In Accounts Receivable | | 16.0 | 1.6 | -66.3 | 22.4 | -74.6 | 40.2 | -40.6 | 29.6 | 30.0 | -59.3 | -7.9 | -19.9 | -41.0 | 7.3 | 0.4 | -5.8 | -0.1 |
|---|
| Change In Accounts Payable | | -34.9 | 25.1 | -43.2 | 9.5 | -12.7 | -17.2 | 76.7 | 0.0 | 11.7 | 19.0 | -23.1 | 11.9 | -8.1 | -2.5 | -16.3 | -16.5 | 19.7 |
|---|
| Change In Inventories | | 65.8 | 0.0 | 0.0 | 0.0 | 0.0 | 17.2 | -76.7 | 0.0 | -30.4 | -19.3 | -0.1 | -5.4 | -5.3 | -5.4 | -25.7 | 3.6 | 0.0 |
|---|
| Other Non-cash Items | | 267.6 | 115.2 | 241.7 | 38.7 | 28.8 | 9.7 | 31.9 | 8.7 | 36.9 | 8.2 | 36.5 | 9.6 | -6.5 | 8.7 | 6.3 | -2.4 | 3.2 |
|---|
| Cash from Operations | | 33.5 | 0.0 | 0.0 | 144.8 | 137.0 | 251.3 | 271.9 | 238.0 | 168.3 | 113.2 | 107.9 | 133.8 | 94.1 | 138.0 | 106.9 | 113.8 | 134.5 |
| 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 | | 13.3 | -13.4 | -8.0 | 3.2 | 2.0 | -19.0 | -296.8 | -2.3 | -9.9 | 1.8 |
|---|
| Depreciation & Amortization | | -67.6 | 22.9 | 22.9 | 22.7 | 24.8 | 24.0 | 25.1 | 26.1 | 24.9 | 25.6 |
|---|
| Stock-Based Compensation | | -14.4 | 3.1 | 0.0 | 3.3 | 3.4 | 4.3 | 5.1 | 5.8 | 5.7 | 6.6 |
|---|
| Change Working Capital | | -44.7 | -5.9 | 69.0 | -12.0 | -33.0 | -111.0 | 23.5 | -8.2 | 1.4 | -70.9 |
|---|
| Change In Accounts Receivable | | -31.3 | -9.6 | 28.3 | 14.2 | -28.8 | -45.8 | 19.6 | -11.3 | -12.6 | 20.4 |
|---|
| Change In Accounts Payable | | 8.6 | 0.0 | 28.9 | -14.2 | 0.0 | 0.0 | 24.8 | 0.0 | 18.0 | -51.9 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.9 | 51.9 |
|---|
| Other Non-cash Items | | 113.8 | -2.5 | 7.7 | 2.5 | 1.7 | 8.4 | 242.6 | -37.0 | 4.7 | 7.1 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 31.5 | -31.7 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -62.6 | -38.1 | -45.2 | -67.8 | -84.0 | -60.4 | -59.8 | -60.8 | -43.5 | -52.0 | -50.8 | -66.6 | -67.6 | -50.4 | -40.7 | -40.4 | -26.8 |
|---|
| Acquisitions | | -9.5 | -3.7 | 0.0 | 0.0 | -142.4 | -481.7 | -52.7 | -102.5 | -4.1 | -117.1 | -49.6 | -10.8 | -24.4 | -9.2 | -40.8 | -48.9 | -12.8 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.1 | -1.4 | -3.2 | -9.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.6 |
|---|
| 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 | 3.6 |
|---|
| Other Investing Activities | | 2.6 | 0.0 | 0.0 | 0.3 | 0.2 | 0.1 | 0.0 | 0.4 | 2.2 | 1.4 | 3.3 | 9.2 | 0.1 | 0.0 | 0.6 | 2.4 | -3.6 |
|---|
| Cash from Investing | | -67.0 | 0.0 | 0.0 | -67.6 | -226.2 | -542.0 | -112.4 | -162.9 | -47.6 | -169.0 | -100.4 | -77.2 | -91.9 | -59.5 | -80.9 | -86.9 | -43.2 |
| 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 | | 40.7 | -13.8 | 7.2 | -5.4 | -8.7 | -8.8 | -14.2 | -13.5 | -13.1 | -21.8 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.6 | -2.3 |
|---|
| 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 | 2.5 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -15.7 | -21.6 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -145.3 | 0.0 | 0.0 | 32.7 | -3.2 | -6.6 | -8.6 | -1,156.6 | -2,230.4 | -2,172.9 | -1,979.4 | -2,265.6 | -2,081.9 | -1,547.3 | -1,140.8 | -616.3 | -1,263.1 |
|---|
| Debt Issued | | 154.8 | 1,079.4 | -54.7 | 101.9 | 168.2 | 379.6 | 72.9 | 1,337.2 | 2,168.4 | 2,299.6 | 2,096.7 | 2,365.6 | 2,181.9 | 1,539.3 | 1,184.8 | 680.3 | 1,263.1 |
|---|
| Issuance of Common Stock | | -2.8 | 0.0 | 0.0 | -3.0 | -7.2 | -11.4 | -4.5 | 0.0 | -4.6 | -5.4 | 2,093.9 | 2,263.2 | 2,083.8 | 1,542.6 | 1,191.4 | 693.0 | 1,259.9 |
|---|
| Repurchase of Common Stock | | -2.5 | 0.0 | -1.0 | -3.0 | 0.0 | 11.4 | 4.5 | 0.0 | 2,167.3 | -18.3 | -74.7 | -17.2 | -57.1 | -56.5 | -81.2 | -63.7 | -80.3 |
|---|
| Dividends Paid | | -30.4 | 0.0 | 0.0 | -49.2 | -48.1 | -42.2 | -134.6 | -28.7 | -25.3 | -21.5 | -18.3 | -17.4 | -6.0 | -4.5 | -2.2 | -3.5 | -4.1 |
|---|
| Other Financing Activities | | -11.7 | 0.0 | 0.0 | -51.7 | 147.5 | 368.5 | 30.9 | 1,138.0 | -9.0 | 2,289.8 | -19.2 | -15.8 | -13.1 | -4.9 | -2.2 | 6.5 | 1.8 |
|---|
| Cash from Financing | | -26.7 | 0.0 | 0.0 | -68.2 | 89.0 | 319.6 | -112.2 | -47.4 | -102.1 | 71.6 | 2.3 | -52.9 | -74.2 | -70.7 | -35.0 | 15.9 | -85.9 |
| 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 | 30.6 | 48.3 |
|---|
| Debt Issued | | 983.5 | -11.1 | -66.8 | -18.0 | -60.8 | 90.6 | -30.2 | -54.4 | 65.5 | 107.5 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.6 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | -0.2 | -1.0 | 0.0 | -0.1 | -0.3 | -0.5 | -0.1 | -0.1 | -2.3 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -24.7 | 0.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.7 | -4.8 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 | 43.5 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -65.7 | -2.1 | -88.9 | 6.8 | -13.6 | 21.7 | 53.4 | 27.4 | 3.8 | 19.2 | -5.0 | -17.0 | -80.7 | -6.5 | 8.1 | 37.0 | 10.0 |
|---|
| Closing Cash Balance | | 99.7 | 82.9 | 85.0 | 173.9 | 167.1 | 180.7 | 159.0 | 105.6 | 78.2 | 74.4 | 55.3 | 60.3 | 77.3 | 158.0 | 164.5 | 156.4 | 119.4 |
| 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 | | 9.4 | -9.1 | -2.6 | 0.1 | -11.9 | -2.7 | -0.5 | -73.7 | 15.7 | -7.2 |
|---|
| Closing Cash Balance | | 82.9 | 73.5 | 82.6 | 85.1 | 85.0 | 96.9 | 99.7 | 100.2 | 173.9 | 158.2 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -29.1 | 81.5 | -104.0 | 76.9 | 53.0 | 190.9 | 212.1 | 177.2 | 124.9 | 61.2 | 57.1 | 67.2 | 26.4 | 87.6 | 66.3 | 73.4 | 107.7 |
|---|
| Real Free Cash Flow | | -52.3 | 81.5 | -122.7 | 54.9 | 35.5 | 174.5 | 199.6 | 164.4 | 112.8 | 49.3 | 47.3 | 55.9 | 15.1 | 74.4 | 52.9 | 57.5 | 94.3 |
| 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 | | -77.8 | -9.6 | 99.9 | 16.2 | -9.8 | -100.2 | 35.1 | -29.1 | 18.4 | -53.5 |
|---|
| Real Free Cash Flow | | -63.3 | -12.7 | 99.9 | 12.9 | -13.2 | -104.5 | 30.0 | -34.9 | 12.8 | -60.1 |