UMH
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 | | 261.8 | 261.8 | 240.6 | 220.9 | 195.8 | 186.1 | 163.6 | 146.6 | 129.6 | 112.6 | 99.2 | 81.5 | 71.4 | 62.2 | 46.8 | 39.3 | 34.0 |
|---|
| Cost of Revenues | | 153.2 | 251.7 | 109.2 | 102.4 | 93.2 | 88.1 | 77.6 | 74.6 | 64.7 | 56.3 | 49.1 | 42.1 | 39.4 | 36.3 | 28.5 | 23.5 | 20.6 |
|---|
| Gross Profit | | 108.5 | 10.1 | 131.3 | 118.5 | 102.6 | 98.0 | 86.0 | 71.9 | 64.9 | 56.3 | 50.1 | 39.4 | 32.0 | 25.9 | 18.4 | 15.8 | 13.4 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 67.0 | 66.9 | 66.6 | 61.2 | 61.9 | 60.7 | 60.3 | 57.7 | 57.0 | 56.0 |
|---|
| Cost of Revenues | | 64.9 | 30.8 | 30.2 | 27.4 | 27.6 | 28.0 | 27.1 | 26.7 | 40.0 | 26.0 |
|---|
| Gross Profit | | 2.1 | 36.1 | 36.5 | 33.9 | 34.3 | 32.7 | 33.3 | 31.0 | 17.0 | 30.0 |
| 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 | 26.7 | 24.3 | 18.9 | 16.0 | 15.1 | 14.7 | 12.7 | 10.9 | 10.1 | 9.4 | 8.2 | 7.3 | 6.1 | 5.0 |
|---|
| Depreciation & Amortization | | 66.6 | 66.6 | 60.2 | 55.7 | 48.8 | 45.1 | 41.7 | 36.8 | 31.7 | 27.6 | 23.2 | 18.9 | 15.2 | 11.7 | 7.4 | 6.0 | 4.5 |
|---|
| Total Operating Expenses | | 62.8 | -35.5 | 88.8 | 25.3 | 73.0 | 64.0 | 57.7 | 51.9 | 46.3 | 40.3 | 34.1 | 29.0 | 24.6 | 20.2 | 14.9 | 13.4 | 9.7 |
|---|
| Operating Income | | 45.7 | 45.6 | 42.5 | 92.4 | 34.2 | 37.9 | 31.9 | 23.2 | -20.2 | 28.5 | 27.0 | 15.4 | 14.4 | 13.7 | 12.3 | 9.4 | 3.3 |
| 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 | 6.7 | 6.3 |
|---|
| Depreciation & Amortization | | 17.3 | 16.8 | 15.7 | 16.7 | 15.8 | 14.7 | 15.0 | 14.7 | 14.4 | 14.1 |
|---|
| Total Operating Expenses | | -8.6 | 23.3 | 23.8 | 24.3 | 23.9 | 21.0 | 22.3 | 21.8 | -0.2 | 20.4 |
|---|
| Operating Income | | 10.7 | 12.8 | 12.6 | 9.6 | 10.4 | 11.8 | 11.0 | 9.3 | 17.1 | -12.8 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 8.7 | 8.7 | 7.1 | 5.0 | 4.1 | 3.4 | 2.9 | 2.6 | 2.3 | 2.0 | 1.6 | 1.8 | 2.1 | 2.2 | 2.0 | 4.5 | 4.6 |
|---|
| Interest Expense | | 29.7 | 29.7 | 27.3 | 32.5 | 26.4 | 19.2 | 18.3 | 17.8 | 16.0 | 15.9 | 15.4 | 13.2 | 10.2 | 7.8 | 5.8 | 5.7 | 5.2 |
|---|
| Other Expense | | -19.4 | -19.3 | -21.0 | -84.5 | -39.2 | 13.2 | -26.9 | 4.5 | -41.0 | 10.5 | 9.3 | 4.0 | 5.5 | 6.3 | 7.1 | 2.5 | 3.5 |
|---|
| IBT | | 26.3 | 26.3 | 21.4 | 7.9 | -5.0 | 51.1 | 5.1 | 27.8 | -36.2 | 12.7 | 11.5 | 2.1 | 4.2 | 5.8 | 6.5 | 3.7 | 6.7 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 26.4 | 19.8 | 19.0 | 18.4 | 16.0 | 15.9 | 15.4 | 13.2 | 10.2 | 7.8 | 5.8 | -3.7 | 1.6 |
|---|
| Net Income | | 26.5 | 26.5 | 21.6 | 8.0 | -31.4 | 31.3 | -14.0 | 9.4 | -36.2 | 12.7 | 11.5 | 2.1 | 4.2 | 5.8 | 6.5 | 3.7 | 6.7 |
| 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 | | 2.1 | 2.4 | 2.1 | 2.3 | 2.2 | 1.8 | 1.5 | 1.6 | 1.3 | 1.3 |
|---|
| Interest Expense | | 8.5 | 7.9 | 7.4 | 5.9 | 5.9 | 6.5 | 7.4 | 7.5 | 7.8 | 7.7 |
|---|
| Other Expense | | -6.1 | -3.5 | -5.0 | -4.8 | -5.4 | 1.1 | -5.8 | -10.9 | 1.0 | -11.1 |
|---|
| IBT | | 4.6 | 9.3 | 7.6 | 4.8 | 5.0 | 12.9 | 5.2 | -1.6 | 11.3 | -1.5 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 7.7 |
|---|
| Net Income | | 4.6 | 9.3 | 7.7 | 4.9 | 5.0 | 13.0 | 5.2 | -1.6 | 11.3 | -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 | $-0.14 | $-0.58 | $0.68 | $-0.34 | $0.23 | $-0.98 | $-0.24 | $-0.09 | $-0.24 | $-0.15 | $-0.09 | $0.11 | $0.14 | $0.52 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.14 | $-0.58 | $0.66 | $-0.34 | $0.23 | $-0.98 | $-0.24 | $-0.09 | $-0.24 | $-0.15 | $-0.09 | $0.11 | $0.14 | $0.52 |
|---|
| Shares Outstanding | | 85.1 | 85.0 | 74.1 | 63.1 | 54.4 | 46.3 | 41.4 | 39.9 | 36.9 | 32.7 | 27.8 | 25.9 | 22.5 | 18.7 | 16.2 | 14.5 | 12.8 |
|---|
| Diluted Shares Outstanding | | 85.1 | 85.4 | 74.9 | 63.1 | 54.4 | 47.4 | 41.4 | 40.2 | 36.9 | 32.7 | 27.8 | 26.0 | 22.5 | 18.8 | 16.3 | 14.6 | 12.8 |
| 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 | $0.10 | $-0.02 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.10 | $-0.02 |
|---|
| Shares Outstanding | | 85.1 | 85.0 | 84.0 | 82.4 | 80.1 | 75.6 | 71.9 | 69.1 | 66.9 | 65.1 |
|---|
| Diluted Shares Outstanding | | 85.1 | 85.5 | 84.8 | 83.3 | 81.2 | 76.6 | 71.9 | 69.5 | 67.2 | 65.1 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 39.5 | 99.7 | 57.3 | 29.8 | 116.2 | 15.3 | 12.9 | 7.4 | 23.2 | 4.2 | 6.5 | 8.1 | 7.6 | 11.0 | 8.8 | 5.7 |
|---|
| Short Term Investments | | 28.7 | 31.9 | 34.5 | 42.2 | 113.7 | 103.2 | 116.2 | 99.6 | 133.0 | 108.8 | 75.0 | 63.6 | 59.3 | 57.3 | 43.3 | 28.8 |
|---|
| Total Cash & ST Investments | | 39.5 | 131.6 | 91.8 | 72.0 | 229.9 | 118.5 | 129.1 | 107.0 | 156.2 | 113.0 | 81.5 | 71.6 | 66.9 | 68.4 | 52.1 | 34.4 |
|---|
| Accounts Receivable | | 85.9 | 91.7 | 81.1 | 67.3 | 55.4 | 46.4 | 38.0 | 31.5 | 25.5 | 20.3 | 20.0 | 24.7 | 26.0 | 22.7 | 21.3 | 21.6 |
|---|
| Inventory | | 32.0 | 35.0 | 32.9 | 88.5 | 23.7 | 25.5 | 32.0 | 23.7 | 17.6 | 17.4 | 14.3 | 12.3 | 13.8 | 11.9 | 10.2 | 10.6 |
|---|
| Other Current Assets | | -125.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.3 | 6.3 | 10.3 | 10.4 | 8.1 | 7.8 | 6.7 | 6.2 | 5.7 |
|---|
| Total Current Assets | | 186.1 | 258.3 | 205.8 | 227.7 | 308.9 | 190.4 | 199.1 | 162.2 | 199.2 | 150.7 | 119.9 | 109.3 | 107.9 | 103.8 | 90.4 | 73.0 |
| 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 | | 34.1 | 79.2 | 35.2 | 99.7 | 66.7 | 39.5 | 39.9 | 57.3 | 38.6 | 41.5 |
|---|
| Short Term Investments | | 31.7 | 30.2 | 30.3 | 31.9 | 34.2 | 28.7 | 29.1 | 34.5 | 27.6 | 36.7 |
|---|
| Total Cash & ST Investments | | 65.8 | 109.4 | 65.5 | 131.6 | 100.9 | 68.1 | 69.0 | 91.8 | 66.3 | 78.2 |
|---|
| Accounts Receivable | | 102.1 | 97.6 | 94.7 | 91.7 | 88.4 | 85.9 | 82.8 | 81.1 | 78.6 | 75.5 |
|---|
| Inventory | | 35.7 | 38.7 | 41.0 | 35.0 | 31.4 | 32.0 | 29.2 | 32.9 | 39.0 | 61.1 |
|---|
| Other Current Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 203.6 | 245.7 | 201.2 | 258.3 | 220.7 | 186.1 | 181.0 | 205.8 | 183.8 | 214.7 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 3.2 | 6.4 | 1,155.2 | 26.7 | 24.4 | 22.6 | 21.1 | 18.8 | 16.9 | 15.0 | 13.7 | 3.1 | 2.9 | 1.9 | 133.5 | 115.7 |
|---|
| 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 | | 26.2 | 28.4 | 24.9 | 18.4 | 8.9 | 0.0 | 116.2 | 99.6 | 133.0 | 108.8 | 75.0 | 63.6 | 59.3 | 57.3 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 1,225.8 | 1,270.7 | 69.1 | 1,071.8 | 928.5 | 874.3 | 689.1 | 598.4 | 474.8 | 406.0 | 395.4 | 302.3 | 238.0 | 137.2 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 1,255.2 | 1,305.5 | 1,249.1 | 1,116.9 | 961.9 | 896.8 | 826.4 | 716.8 | 624.7 | 529.7 | 484.1 | 369.0 | 300.1 | 196.4 | 133.5 | 115.7 |
|---|
| Total Assets | | 1,441.3 | 1,563.7 | 1,427.6 | 1,344.6 | 1,270.8 | 1,087.2 | 1,025.5 | 879.0 | 823.9 | 680.4 | 604.0 | 478.3 | 408.0 | 300.3 | 223.9 | 188.8 |
| 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 | | 23.7 | 23.0 | 31.8 | 6.4 | 30.8 | 30.1 | 29.6 | 5.9 | 28.2 | 20.5 |
|---|
| 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 | | 30.3 | 29.6 | 29.0 | 28.4 | 26.7 | 26.2 | 24.9 | 24.9 | 23.3 | 23.2 |
|---|
| Other Long-Term Assets | | 1,371.9 | 1,325.7 | 1,287.3 | 1,270.7 | 1,223.4 | 1,199.0 | 1,181.0 | 1,191.0 | 1,157.6 | 1,135.4 |
|---|
| Total Long-Term Assets | | 1,425.9 | 1,378.3 | 1,348.1 | 1,305.5 | 1,280.8 | 1,255.2 | 1,235.4 | 1,221.7 | 1,209.1 | 1,179.1 |
|---|
| Total Assets | | 1,629.5 | 1,624.0 | 1,549.3 | 1,563.7 | 1,501.5 | 1,441.3 | 1,416.4 | 1,427.6 | 1,392.9 | 1,393.9 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 5.4 | 8.0 | 6.1 | 6.4 | 4.3 | 4.4 | 4.6 | 3.9 | 3.0 | 3.0 | 2.8 | 1.8 | 1.6 | 1.1 | 0.7 | 0.7 |
|---|
| Short-Term Debt | | 3.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 108.0 | 84.7 | 58.3 | 58.0 | 77.4 | 49.1 | 10.4 | 23.9 | 22.2 |
|---|
| Other Current Liabilities | | 13.1 | 15.1 | 15.1 | 16.9 | 17.2 | 17.3 | 10.6 | -102.5 | 5.1 | 4.3 | 3.7 | 2.7 | 2.2 | 1.3 | 0.9 | 0.8 |
|---|
| Current Liabilities | | 18.5 | 23.1 | 21.2 | 23.2 | 21.4 | 21.7 | 15.1 | 9.4 | 7.9 | 7.8 | 9.5 | 6.6 | 5.5 | 4.7 | 27.8 | 26.0 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 8.2 | 8.5 | 7.1 | 8.0 | 5.7 | 5.4 | 5.8 | 6.1 | 6.0 | 6.7 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.1 | 0.2 |
|---|
| Other Current Liabilities | | 11.6 | 12.1 | 11.5 | 15.1 | 12.5 | 13.1 | 12.2 | 14.7 | -0.1 | -0.2 |
|---|
| Current Liabilities | | 19.9 | 20.7 | 18.6 | 23.1 | 18.3 | 18.5 | 18.0 | 21.2 | 19.0 | 20.0 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 668.9 | 614.7 | 690.0 | 761.7 | 499.3 | 556.3 | 457.3 | 439.1 | 389.6 | 351.3 | 344.6 | 260.1 | 209.8 | 119.3 | 90.3 | 90.8 |
|---|
| Capital Leases | | 3.2 | 0.0 | 3.6 | 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 |
|---|
| Def. Tax Liability | | 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 Liabilities | | 697.3 | 647.8 | 720.8 | 793.4 | 528.7 | 585.4 | 479.1 | 454.3 | 402.7 | 363.4 | 357.8 | 269.4 | 217.4 | 125.3 | 118.1 | 116.9 |
| 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 | | 672.5 | 659.2 | 606.3 | 614.7 | 614.9 | 668.9 | 671.6 | 693.2 | 689.9 | 726.9 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.6 | 3.4 | 3.4 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 703.1 | 690.3 | 635.1 | 647.8 | 643.1 | 697.3 | 699.3 | 720.8 | 715.1 | 756.0 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 7.3 | 8.2 | 6.8 | 5.8 | 5.2 | 4.2 | 4.1 | 3.8 | 3.5 | 2.9 | 2.7 | 2.4 | 2.1 | 1.7 | 1.5 | 1.4 |
|---|
| Retained Earnings | | -25.4 | -25.4 | -25.4 | -25.4 | -25.4 | -25.4 | -25.4 | -25.4 | -0.7 | -0.7 | -0.7 | -0.7 | -0.7 | -0.7 | -0.7 | -0.7 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.5 | 16.7 | -2.1 | 5.0 | 1.1 | 6.2 | 2.5 | 6.5 |
|---|
| Total Common Equity | | 742.0 | 914.0 | 704.7 | 549.0 | 742.1 | 501.8 | 546.3 | 424.7 | 421.2 | 317.0 | 246.2 | 208.8 | 190.6 | 175.0 | 105.9 | 71.9 |
| 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 | | 8.5 | 8.5 | 8.3 | 8.2 | 7.9 | 7.3 | 7.0 | 6.8 | 6.6 | 6.3 |
|---|
| Retained Earnings | | -25.4 | -25.4 | -25.4 | -25.4 | -25.4 | -25.4 | -25.4 | -25.4 | -25.4 | -25.4 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -290.2 | 0.0 | -265.0 |
|---|
| Total Common Equity | | 924.7 | 932.0 | 912.4 | 914.0 | 856.5 | 742.0 | 715.1 | 704.7 | 675.6 | 635.7 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 672.1 | 614.7 | 690.0 | 761.7 | 499.3 | 556.3 | 457.3 | 439.1 | 389.6 | 351.3 | 344.6 | 260.1 | 209.8 | 119.3 | 114.2 | 113.1 |
|---|
| Book Value | | 744.0 | 915.9 | 706.8 | 551.2 | 742.1 | 501.8 | 546.3 | 424.7 | 421.2 | 317.0 | 246.2 | 208.8 | 190.6 | 175.0 | 105.9 | 71.9 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 1.7 | 1.8 | 1.8 | 1.9 | 1.9 | 2.0 | 2.0 | 2.1 | 2.1 | 2.2 |
|---|
| Book Value | | 924.7 | 932.0 | 912.4 | 914.0 | 856.5 | 742.0 | 715.1 | 704.7 | 675.6 | 635.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 13.4 | 26.3 | 21.4 | 7.9 | -5.0 | 51.1 | 5.1 | 27.8 | -36.2 | 12.7 | 11.5 | 2.1 | 4.2 | 5.8 | 6.5 | 3.7 | 6.7 |
|---|
| Depreciation & Amortization | | 58.3 | 66.6 | 60.2 | 55.7 | 48.8 | 45.1 | 41.7 | 36.8 | 31.7 | 27.6 | 23.2 | 18.9 | 15.2 | 11.7 | 7.4 | 6.0 | 4.5 |
|---|
| Stock-Based Compensation | | 4.4 | 5.4 | 4.8 | 4.9 | 5.0 | 3.4 | 1.3 | 1.9 | 1.6 | 1.3 | 1.1 | 0.9 | 0.9 | 0.9 | 0.6 | 0.3 | 0.1 |
|---|
| Change Working Capital | | 19.1 | -24.2 | -12.9 | 43.0 | -75.8 | -9.5 | 4.0 | -15.3 | -10.6 | 2.1 | -5.8 | 2.0 | 4.0 | -4.3 | -2.3 | 0.3 | -1.6 |
|---|
| Change In Accounts Receivable | | -12.5 | -14.5 | -12.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -6.0 | 1.4 | -3.5 | 2.1 | 1.7 | -3.8 | -1.4 | -0.1 | 0.3 |
|---|
| Change In Accounts Payable | | -1.3 | -2.3 | 1.9 | -0.3 | 2.1 | -0.1 | -0.2 | 0.7 | 0.9 | 0.0 | 0.1 | 1.0 | 0.2 | 0.6 | 0.4 | -0.1 | 0.4 |
|---|
| Change In Inventories | | 29.1 | -7.4 | -2.0 | 55.5 | -64.8 | 1.8 | 6.5 | -8.3 | -6.1 | -0.1 | -3.1 | -2.0 | 1.5 | -1.9 | -1.7 | 0.4 | -2.6 |
|---|
| Other Non-cash Items | | 62.7 | 8.0 | 8.1 | 8.6 | 19.1 | 1.0 | 1.0 | 0.8 | 0.6 | 0.7 | 0.7 | 0.8 | 0.5 | 0.5 | 0.3 | 4.2 | 0.3 |
|---|
| Cash from Operations | | 105.3 | 0.0 | 0.0 | 120.1 | -8.0 | 65.2 | 69.0 | 38.5 | 40.2 | 41.3 | 29.4 | 25.7 | 24.3 | 11.2 | 9.1 | 8.4 | 6.5 |
| 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 | | 4.6 | 9.3 | 7.6 | 4.8 | 5.0 | 12.9 | 5.2 | -1.6 | 11.3 | -1.5 |
|---|
| Depreciation & Amortization | | 17.3 | 16.8 | 15.7 | 16.7 | 15.8 | 14.7 | 15.0 | 14.7 | 14.4 | 14.1 |
|---|
| Stock-Based Compensation | | 1.0 | 0.7 | 1.8 | 1.8 | 1.1 | 1.2 | 1.2 | 1.4 | 0.9 | 1.0 |
|---|
| Change Working Capital | | -5.3 | -3.3 | -2.2 | -13.3 | 1.5 | -8.0 | -4.4 | -2.1 | 7.7 | 17.9 |
|---|
| Change In Accounts Receivable | | -2.8 | -4.9 | -3.4 | -3.4 | -4.1 | -2.9 | -3.5 | -2.2 | -3.2 | -3.6 |
|---|
| Change In Accounts Payable | | -2.6 | -0.3 | 1.4 | -0.9 | 2.2 | 0.3 | -0.4 | -0.4 | 0.1 | -0.7 |
|---|
| Change In Inventories | | -6.6 | 3.0 | 2.3 | -6.0 | -3.5 | 0.5 | -2.8 | 3.7 | 6.0 | 22.1 |
|---|
| Other Non-cash Items | | 3.7 | 0.0 | 1.5 | 2.8 | 3.9 | -4.1 | 1.6 | 6.6 | 22.2 | 0.5 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 29.8 | 37.9 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -17.9 | 0.0 | 0.0 | -123.9 | -81.1 | 0.0 | 0.0 | 0.0 | 0.0 | -65.9 | -61.9 | -52.1 | -42.1 | -27.3 | -17.4 | -6.8 | -8.2 |
|---|
| Acquisitions | | -4.5 | -46.3 | -4.5 | -11.1 | -75.0 | -27.3 | -7.8 | -38.8 | -55.9 | -61.7 | -4.1 | -78.9 | -15.9 | -80.6 | -47.6 | -17.5 | -37.3 |
|---|
| Investments | | -66.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.1 | -1.8 | -18.6 | -45.1 | -27.5 | -23.0 | -9.7 | -22.4 | -21.9 | -21.1 | -6.0 |
|---|
| Sales of Investment | | 7.0 | 5.7 | 0.0 | 4.3 | 56.1 | 16.8 | 0.0 | 0.1 | 0.3 | 17.4 | 14.8 | 4.6 | 10.9 | 19.0 | 16.2 | 5.3 | 17.3 |
|---|
| Other Investing Activities | | -84.2 | 0.0 | 0.0 | -34.9 | -24.1 | -83.8 | -94.9 | -81.9 | -63.4 | 2.3 | 1.1 | 0.8 | 0.8 | 0.9 | 1.1 | 0.4 | 0.3 |
|---|
| Cash from Investing | | -130.5 | 0.0 | 0.0 | -165.6 | -124.1 | -94.4 | -103.8 | -122.4 | -137.6 | -152.9 | -77.6 | -148.7 | -56.0 | -110.4 | -69.8 | -39.8 | -33.9 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Acquisitions | | -3.7 | -15.7 | -0.8 | -26.1 | -1.9 | -0.7 | -1.5 | -0.3 | -2.5 | -0.1 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -31.4 | 0.0 |
|---|
| Sales of Investment | | 5.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 3.8 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 | -44.8 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -30.6 | -41.1 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -64.4 | 0.0 | 0.0 | -72.1 | -24.3 | -25.6 | -9.3 | -21.6 | -6.9 | -35.0 | -25.1 | -37.8 | -4.6 | -9.7 | -23.1 | -25.6 | -2.0 |
|---|
| Debt Issued | | 9.7 | 614.7 | -75.3 | 0.5 | 286.6 | -31.3 | 108.3 | 39.9 | 56.3 | 73.3 | 31.8 | 122.3 | 55.0 | 100.1 | 28.2 | 26.7 | 115.0 |
|---|
| Issuance of Common Stock | | 152.8 | 0.0 | 0.0 | 152.2 | 105.8 | 185.3 | 7.7 | 23.8 | 30.0 | 80.0 | 20.0 | 22.6 | 30.9 | 33.3 | 16.7 | 12.3 | 12.8 |
|---|
| Repurchase of Common Stock | | 0.0 | -4.8 | 0.0 | 0.0 | -247.1 | 27.4 | -96.9 | -0.2 | 101.5 | -91.6 | 83.8 | 163.2 | 28.5 | 92.4 | 85.2 | 58.7 | 26.0 |
|---|
| Dividends Paid | | -71.8 | 0.0 | 0.0 | -65.8 | -65.2 | -61.4 | -58.6 | -46.8 | -41.6 | -37.4 | -32.2 | -24.3 | -22.0 | -19.3 | -15.4 | -10.3 | -7.8 |
|---|
| Other Financing Activities | | 0.3 | 0.0 | 0.0 | -0.9 | 278.8 | -0.2 | 201.4 | 134.9 | -0.7 | 214.6 | -0.7 | -2.3 | -0.6 | -1.1 | -0.5 | -0.6 | -0.5 |
|---|
| Cash from Financing | | 26.9 | 0.0 | 0.0 | 69.1 | 48.0 | 125.6 | 44.3 | 90.1 | 82.3 | 130.6 | 45.9 | 121.4 | 32.2 | 95.7 | 62.9 | 34.5 | 28.6 |
| 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 | 3.7 | -40.7 |
|---|
| Debt Issued | | 672.5 | 13.4 | 52.9 | -8.4 | -0.2 | -53.9 | -2.7 | -18.4 | 7.0 | 0.5 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.4 | 45.1 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -17.4 | -17.1 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 33.5 | 0.1 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.8 | -0.4 |
| 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 | -27.9 | 44.4 | 23.6 | -84.2 | 96.4 | 9.6 | 6.2 | -15.1 | 19.0 | -2.3 | -1.5 | 0.5 | -3.4 | 2.2 | 3.1 | 1.1 |
|---|
| Closing Cash Balance | | 39.5 | 80.9 | 108.8 | 64.4 | 40.9 | 125.0 | 28.6 | 19.0 | 12.8 | 23.2 | 4.2 | 6.5 | 8.1 | 7.6 | 11.0 | 8.8 | 5.7 |
| 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 | | 38.8 | -45.4 | 41.0 | -62.3 | 34.4 | 23.5 | 1.7 | -15.2 | 18.7 | -3.6 |
|---|
| Closing Cash Balance | | 80.9 | 42.1 | 87.5 | 46.5 | 108.8 | 74.4 | 50.9 | 49.2 | 57.3 | 45.6 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 87.4 | 82.0 | 81.6 | 120.1 | -89.1 | 65.2 | 69.0 | 38.5 | 40.2 | -24.5 | -32.6 | -26.4 | -17.8 | -16.1 | -8.4 | 1.6 | -1.7 |
|---|
| Real Free Cash Flow | | 83.0 | 76.6 | 76.8 | 115.2 | -94.1 | 61.7 | 67.7 | 36.6 | 38.6 | -25.9 | -33.6 | -27.3 | -18.7 | -16.9 | -8.9 | 1.3 | -1.8 |
| 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 | | 21.3 | 23.4 | 24.4 | 12.8 | 27.3 | 16.7 | 18.6 | 19.0 | 29.8 | 37.9 |
|---|
| Real Free Cash Flow | | 20.3 | 22.7 | 22.6 | 11.0 | 26.2 | 15.5 | 17.4 | 17.7 | 28.9 | 36.9 |