VVX
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Total Revenues | | 4,480.0 | 4,480.0 | 4,322.2 | 3,963.1 | 2,890.9 | 1,783.7 | 1,395.5 | 1,382.6 | 1,279.3 | 1,114.8 | 1,190.5 | 1,180.7 | 1,203.3 | 1,512.0 | 1,828.4 | 1,806.0 |
|---|
| Cost of Revenues | | 4,106.7 | 4,106.7 | 3,979.2 | 3,628.3 | 2,595.8 | 1,623.2 | 1,271.4 | 1,252.7 | 1,164.6 | 1,012.8 | 1,083.6 | 1,075.0 | 1,084.5 | 1,297.0 | 1,635.7 | 1,648.0 |
|---|
| Gross Profit | | 373.4 | 373.4 | 343.0 | 334.9 | 295.0 | 160.4 | 124.2 | 129.9 | 114.7 | 101.9 | 106.9 | 105.6 | 118.8 | 215.0 | 192.7 | 158.0 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 1,218.6 | 1,167.1 | 1,078.3 | 1,015.9 | 1,157.8 | 1,081.7 | 1,072.2 | 1,010.6 | 1,040.3 | 1,001.5 |
|---|
| Cost of Revenues | | 1,113.6 | 1,072.6 | 982.6 | 937.8 | 1,050.3 | 990.2 | 998.3 | 940.3 | 942.4 | 930.8 |
|---|
| Gross Profit | | 105.0 | 94.5 | 95.7 | 78.1 | 107.4 | 91.4 | 73.8 | 70.3 | 97.9 | 70.7 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 210.4 | 239.2 | 98.4 | 80.7 | 78.3 | 66.4 | 60.7 | 64.1 | 65.7 | 80.3 | 84.0 | 82.3 | 71.0 |
|---|
| Depreciation & Amortization | | 112.5 | 112.5 | 114.9 | 112.8 | 62.3 | 16.7 | 8.2 | 6.7 | 3.8 | 1.7 | 1.9 | 3.1 | 2.1 | 3.0 | 3.0 | 3.0 |
|---|
| Total Operating Expenses | | 179.1 | 179.1 | 183.8 | 210.4 | 239.2 | 98.4 | 80.7 | 78.3 | 66.4 | 60.7 | 64.1 | 65.7 | 80.3 | 84.0 | 82.3 | 71.0 |
|---|
| Operating Income | | 194.3 | 194.3 | 159.2 | 124.4 | 55.8 | 62.0 | 43.5 | 51.6 | 48.3 | 41.2 | 42.8 | 40.0 | 38.4 | 131.0 | 110.4 | 87.0 |
| 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 | 59.4 | 49.6 |
|---|
| Depreciation & Amortization | | 29.9 | 26.9 | 27.7 | 28.0 | 28.1 | 28.5 | 29.4 | 28.9 | 28.5 | 27.8 |
|---|
| Total Operating Expenses | | 53.7 | 38.8 | 42.8 | 43.8 | 55.9 | 41.5 | 46.4 | 39.9 | 59.4 | 49.6 |
|---|
| Operating Income | | 51.4 | 55.7 | 52.9 | 34.3 | 51.6 | 49.9 | 27.4 | 30.3 | 38.5 | 21.0 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Interest Income | | 1.4 | 2.4 | 1.3 | 1.0 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 81.7 | 84.9 | 109.2 | 123.4 | 62.0 | 8.1 | 4.9 | 6.7 | 5.2 | 4.7 | 5.7 | 6.6 | -1.5 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | -93.4 | -93.4 | -120.4 | -148.9 | -61.9 | -8.0 | -4.8 | -6.5 | -5.1 | -4.6 | -5.6 | -6.5 | -1.5 | 0.0 | 0.0 | 0.0 |
|---|
| IBT | | 100.9 | 100.9 | 38.8 | -24.5 | -6.1 | 54.0 | 38.7 | 45.1 | 43.3 | 36.6 | 37.2 | 33.4 | 36.9 | 131.0 | 110.4 | 87.0 |
|---|
| Income Tax Expense | | 23.0 | 23.0 | 4.2 | -1.9 | 8.2 | 8.3 | 1.7 | 10.4 | 8.0 | -22.9 | 13.5 | 2.5 | 14.1 | 47.0 | 35.7 | 33.0 |
|---|
| Net Income | | 77.9 | 77.9 | 34.7 | -22.6 | -14.3 | 45.7 | 37.0 | 34.7 | 35.3 | 59.5 | 23.7 | 31.0 | 22.8 | 84.0 | 74.7 | 54.0 |
| 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 | | 1.0 | 0.0 | 0.2 | 0.2 | 0.5 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Interest Expense | | 21.0 | 20.0 | 20.8 | 20.0 | 24.9 | 27.3 | 29.1 | 27.9 | 28.8 | 30.6 |
|---|
| Other Expense | | -22.7 | -22.9 | -23.5 | -24.2 | -25.3 | -30.4 | -35.5 | -29.2 | -30.6 | -32.3 |
|---|
| IBT | | 28.6 | 32.7 | 29.5 | 10.1 | 26.3 | 19.5 | -8.1 | 1.1 | 7.9 | -11.2 |
|---|
| Income Tax Expense | | 5.9 | 8.1 | 7.1 | 2.0 | 1.3 | 4.5 | -1.6 | 0.0 | 8.4 | -4.8 |
|---|
| Net Income | | 22.8 | 24.6 | 22.4 | 8.1 | 25.0 | 15.1 | -6.5 | 1.1 | -0.5 | -6.4 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| EPS | | $0.00 | $0.00 | $0.00 | $-0.73 | $-0.68 | $3.91 | $3.19 | $2.90 | $3.14 | $5.40 | $2.21 | $2.94 | $2.18 | $8.44 | $7.47 | $5.40 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.73 | $-0.68 | $3.86 | $3.14 | $2.86 | $3.10 | $5.31 | $2.16 | $2.86 | $2.13 | $8.44 | $7.47 | $5.40 |
|---|
| Shares Outstanding | | 31.6 | 31.6 | 31.5 | 31.1 | 21.0 | 11.7 | 11.6 | 11.4 | 11.2 | 11.0 | 10.7 | 10.6 | 10.5 | 10.0 | 10.0 | 10.0 |
|---|
| Diluted Shares Outstanding | | 31.8 | 31.8 | 32.0 | 31.1 | 21.0 | 11.8 | 11.8 | 11.6 | 11.4 | 11.2 | 11.0 | 10.8 | 10.7 | 10.0 | 10.0 | 10.0 |
| 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 | $-0.02 | $-0.21 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.02 | $-0.21 |
|---|
| Shares Outstanding | | 31.6 | 32.0 | 31.7 | 31.6 | 31.5 | 31.6 | 31.5 | 31.4 | 31.2 | 31.2 |
|---|
| Diluted Shares Outstanding | | 31.8 | 31.9 | 31.9 | 32.0 | 32.0 | 32.0 | 31.5 | 31.8 | 31.2 | 31.2 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Cash And Equivalents | | 44.8 | 268.3 | 72.7 | 116.1 | 38.5 | 66.9 | 35.3 | 66.1 | 77.5 | 47.7 | 40.0 | 42.8 | 10.0 | 14.0 |
|---|
| 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 |
|---|
| Total Cash & ST Investments | | 44.8 | 268.3 | 72.7 | 116.1 | 38.5 | 66.9 | 35.3 | 66.1 | 77.5 | 47.7 | 40.0 | 42.8 | 10.0 | 14.0 |
|---|
| Accounts Receivable | | 781.9 | 710.1 | 706.0 | 728.6 | 348.6 | 315.0 | 269.2 | 232.1 | 187.7 | 183.1 | 211.8 | 209.8 | 228.0 | 329.0 |
|---|
| Inventory | | 46.6 | 50.9 | 47.0 | 74.2 | 21.2 | 1.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.0 | 5.0 |
|---|
| Other Current Assets | | 103.3 | 70.9 | 49.2 | 13.0 | 15.1 | 24.7 | 16.2 | 15.1 | 6.7 | 13.4 | 9.7 | 10.9 | 11.0 | 3.0 |
|---|
| Total Current Assets | | 976.6 | 1,100.2 | 874.9 | 931.9 | 423.3 | 408.4 | 320.7 | 313.3 | 271.9 | 244.1 | 261.5 | 263.6 | 255.0 | 358.0 |
| 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 | | 179.3 | 190.5 | 169.1 | 268.3 | 59.9 | 44.8 | 35.7 | 72.7 | 78.3 | 70.3 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.2 | 5.4 |
|---|
| Total Cash & ST Investments | | 179.3 | 190.5 | 169.1 | 268.3 | 59.9 | 44.8 | 35.7 | 72.7 | 78.3 | 70.3 |
|---|
| Accounts Receivable | | 759.4 | 738.9 | 705.4 | 710.1 | 766.4 | 781.9 | 788.5 | 706.0 | 715.4 | 746.6 |
|---|
| Inventory | | 48.0 | 0.0 | 0.0 | 50.9 | 0.0 | 0.0 | 0.0 | 47.0 | 80.8 | 77.7 |
|---|
| Other Current Assets | | 111.9 | 137.7 | 128.1 | 70.9 | 156.0 | 149.9 | 129.4 | 49.2 | 100.4 | 101.6 |
|---|
| Total Current Assets | | 1,098.6 | 1,067.1 | 1,002.6 | 1,100.2 | 982.3 | 976.6 | 953.6 | 874.9 | 894.1 | 918.5 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Property, Plant & Equipment | | 105.9 | 99.8 | 126.6 | 131.5 | 67.4 | 41.3 | 33.8 | 13.4 | 3.7 | 3.1 | 4.8 | 8.9 | 9.0 | 10.0 |
|---|
| Goodwill | | 1,655.9 | 1,656.9 | 1,656.9 | 1,653.8 | 321.7 | 339.7 | 262.0 | 233.6 | 216.9 | 216.9 | 216.9 | 216.9 | 222.0 | 222.0 |
|---|
| Intangible Assets | | 367.1 | 323.1 | 407.5 | 498.0 | 66.6 | 48.1 | 14.9 | 8.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 4.1 | 0.0 | 5.4 | 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 | | 41.7 | 48.9 | 10.5 | 17.9 | 10.4 | 6.3 | 5.1 | 3.2 | 2.9 | 1.2 | 1.2 | 10.1 | 3.0 | 1.0 |
|---|
| Total Long-Term Assets | | 2,174.6 | 2,128.6 | 2,207.0 | 2,301.2 | 466.1 | 435.4 | 315.8 | 258.9 | 223.6 | 221.2 | 222.9 | 235.9 | 234.0 | 233.0 |
|---|
| Total Assets | | 3,151.2 | 3,228.8 | 3,081.9 | 3,233.1 | 889.5 | 843.8 | 636.5 | 572.2 | 495.6 | 465.3 | 484.4 | 499.5 | 489.0 | 591.0 |
| 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 | | 95.8 | 95.2 | 97.2 | 99.8 | 99.1 | 105.9 | 131.0 | 126.6 | 126.0 | 128.3 |
|---|
| Goodwill | | 1,676.9 | 1,656.9 | 1,656.9 | 1,656.9 | 1,652.9 | 1,655.9 | 1,648.3 | 1,656.9 | 1,657.0 | 1,657.0 |
|---|
| Intangible Assets | | 262.8 | 277.9 | 300.5 | 323.1 | 345.7 | 367.1 | 389.4 | 407.5 | 430.1 | 452.7 |
|---|
| Long-Term Investments | | 9.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.4 | 4.2 | 0.3 |
|---|
| Other Long-Term Assets | | 34.2 | 48.4 | 46.2 | 48.9 | 46.1 | 45.7 | 17.4 | 10.5 | 19.3 | 22.2 |
|---|
| Total Long-Term Assets | | 2,079.2 | 2,078.5 | 2,100.9 | 2,128.6 | 2,143.8 | 2,174.6 | 2,186.1 | 2,207.0 | 2,232.4 | 2,260.3 |
|---|
| Total Assets | | 3,177.8 | 3,145.6 | 3,103.5 | 3,228.8 | 3,126.1 | 3,151.2 | 3,139.7 | 3,081.9 | 3,126.5 | 3,178.8 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Accounts Payable | | 462.5 | 547.6 | 453.1 | 406.7 | 212.5 | 159.6 | 148.0 | 156.4 | 115.9 | 118.1 | 122.4 | 114.5 | 111.0 | 162.0 |
|---|
| Short-Term Debt | | 16.9 | 31.2 | 29.0 | 29.4 | 22.4 | 14.8 | 12.2 | 4.5 | 4.0 | 15.8 | 22.0 | 11.4 | 73.0 | 114.0 |
|---|
| Other Current Liabilities | | 307.8 | 318.8 | 244.8 | 347.0 | 123.3 | 114.0 | 82.0 | 64.1 | 58.5 | 52.6 | 62.1 | 99.1 | 12.0 | 12.0 |
|---|
| Current Liabilities | | 888.2 | 996.2 | 840.2 | 783.1 | 358.2 | 288.4 | 242.3 | 225.0 | 182.2 | 187.8 | 212.5 | 230.7 | 208.0 | 300.0 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 487.2 | 434.7 | 440.6 | 547.6 | 538.2 | 462.5 | 430.6 | 453.1 | 437.6 | 416.4 |
|---|
| Short-Term Debt | | 15.0 | 14.9 | 19.9 | 31.2 | 16.9 | 16.9 | 15.4 | 29.0 | 110.0 | 15.5 |
|---|
| Other Current Liabilities | | 412.1 | 436.9 | 406.6 | 318.8 | 350.9 | 408.8 | 406.8 | 244.8 | 315.3 | 400.4 |
|---|
| Current Liabilities | | 914.3 | 886.5 | 867.1 | 996.2 | 906.1 | 888.2 | 852.7 | 840.2 | 830.4 | 832.3 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Long-Term Debt | | 1,141.6 | 1,121.3 | 1,135.0 | 1,303.9 | 128.8 | 182.7 | 63.0 | 69.1 | 73.2 | 67.8 | 89.6 | 126.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 31.8 | 45.0 | 48.3 | 58.6 | 46.5 | 20.2 | 5.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 11.1 | 21.0 | 11.8 | 15.8 | 40.7 | 56.2 | 49.8 | 55.4 | 55.3 | 89.7 | 91.3 | 75.3 | 75.0 | 70.0 |
|---|
| Total Liabilities | | 2,159.3 | 2,202.7 | 2,091.1 | 2,236.0 | 539.4 | 538.9 | 375.1 | 350.9 | 312.2 | 347.9 | 395.1 | 445.6 | 298.0 | 390.0 |
| 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 | | 1,124.3 | 1,121.7 | 1,122.1 | 1,121.3 | 1,126.5 | 1,173.3 | 1,186.8 | 1,212.2 | 1,188.2 | 1,225.5 |
|---|
| Capital Leases | | 33.2 | 30.0 | 32.4 | 45.0 | 29.6 | 31.8 | 32.4 | 111.9 | 35.1 | 35.5 |
|---|
| Def. Tax Liability | | 0.0 | 18.0 | 18.4 | 21.0 | 12.3 | 11.1 | 13.7 | 11.8 | 9.1 | 13.8 |
|---|
| Total Liabilities | | 2,098.2 | 2,079.8 | 2,067.7 | 2,202.7 | 2,123.5 | 2,159.3 | 2,146.0 | 2,091.1 | 2,137.4 | 2,186.0 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Common Stock | | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 225.5 | 265.5 | 230.9 | 253.4 | 267.8 | 222.0 | 187.6 | 152.6 | 117.4 | 58.0 | 34.3 | 3.3 | 0.0 | 0.0 |
|---|
| Comprehensive Income | | -1.8 | -9.4 | -2.7 | -5.5 | -5.9 | 0.0 | -5.1 | -3.2 | -1.7 | -4.6 | -3.7 | -2.5 | -1.0 | -2.0 |
|---|
| Total Common Equity | | 992.0 | 1,026.2 | 990.8 | 997.1 | 350.1 | 304.9 | 261.4 | 221.3 | 183.4 | 117.4 | 89.3 | 53.9 | 191.0 | 201.0 |
| 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 | | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Retained Earnings | | 320.6 | 296.0 | 273.6 | 265.5 | 240.5 | 225.5 | 232.0 | 230.9 | 231.3 | 237.7 |
|---|
| Comprehensive Income | | -7.7 | -3.6 | -7.7 | -9.4 | -4.9 | -1.8 | -0.2 | -2.7 | 0.7 | 0.6 |
|---|
| Total Common Equity | | 1,079.6 | 1,065.7 | 1,035.8 | 1,026.2 | 1,002.6 | 992.0 | 993.7 | 990.8 | 989.1 | 992.7 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Total Debt | | 1,190.2 | 1,152.5 | 1,164.0 | 1,333.3 | 151.2 | 197.6 | 75.3 | 73.6 | 77.2 | 83.6 | 111.6 | 137.4 | 0.0 | 0.0 |
|---|
| Book Value | | 992.0 | 1,026.2 | 990.8 | 997.1 | 350.1 | 304.9 | 261.4 | 221.3 | 183.4 | 117.4 | 89.3 | 53.9 | 191.0 | 201.0 |
| 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 | | 1,079.6 | 1,065.7 | 1,035.8 | 1,026.2 | 1,002.6 | 992.0 | 993.7 | 990.8 | 989.1 | 992.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Income | | -12.3 | 77.9 | 34.7 | -22.6 | -14.3 | 45.7 | 37.0 | 34.7 | 35.3 | 59.5 | 23.7 | 31.0 | 22.8 | 84.0 | 74.7 | 54.0 |
|---|
| Depreciation & Amortization | | 113.7 | 107.6 | 114.9 | 112.8 | 62.1 | 16.6 | 8.1 | 6.5 | 3.8 | 1.7 | 1.9 | 3.1 | 2.1 | 3.0 | 3.0 | 3.0 |
|---|
| Stock-Based Compensation | | 24.2 | 11.9 | 16.0 | 32.8 | 32.7 | 8.3 | 9.4 | 8.3 | 4.1 | 4.5 | 4.6 | 6.7 | 2.3 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -52.7 | -35.4 | 70.1 | 40.8 | 7.2 | -10.3 | 9.2 | -22.4 | -3.9 | -31.7 | 4.8 | -23.7 | 15.4 | 5.0 | 38.2 | -22.0 |
|---|
| Change In Accounts Receivable | | -12.2 | -23.5 | 25.2 | 19.1 | -52.3 | -36.4 | 1.0 | -21.1 | -24.6 | 0.2 | 37.8 | -9.9 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 26.0 | 5.5 | 75.3 | 43.2 | 71.8 | 57.0 | -2.7 | -11.7 | 30.0 | -4.3 | -3.8 | 8.9 | 6.2 | -51.0 | 9.9 | 78.0 |
|---|
| Change In Inventories | | -30.4 | 0.0 | -4.0 | -0.3 | 0.0 | 36.4 | -1.0 | 21.1 | -9.9 | 2.2 | -20.7 | -13.8 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 49.7 | 10.7 | 10.8 | 31.6 | 21.3 | 0.9 | 0.4 | 0.4 | 0.3 | 36.8 | 3.8 | 11.2 | -11.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Operations | | 78.3 | 0.0 | 0.0 | 188.0 | 93.5 | 61.3 | 64.1 | 27.6 | 40.1 | 35.4 | 36.6 | 18.9 | 43.0 | 92.0 | 115.9 | 35.0 |
| 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 | | 22.8 | 24.6 | 22.4 | 8.1 | 25.0 | 15.1 | -6.5 | 1.1 | -0.5 | -6.4 |
|---|
| Depreciation & Amortization | | 27.4 | 28.1 | 27.7 | 28.0 | 28.1 | 28.5 | 29.4 | 28.9 | 28.5 | 27.8 |
|---|
| Stock-Based Compensation | | 2.8 | 2.9 | 3.7 | 2.5 | 3.1 | 1.1 | 6.6 | 5.1 | 6.0 | 6.4 |
|---|
| Change Working Capital | | 139.0 | -14.0 | -25.5 | -134.9 | 159.5 | 14.3 | -9.4 | -94.3 | 24.2 | 27.0 |
|---|
| Change In Accounts Receivable | | 35.0 | -34.3 | -30.7 | 6.5 | 50.8 | 26.1 | 3.7 | -55.4 | 9.4 | 30.1 |
|---|
| Change In Accounts Payable | | 68.7 | 53.7 | -9.2 | -107.7 | 9.2 | 75.6 | 24.2 | -33.7 | 15.1 | 20.4 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | -30.1 |
|---|
| Other Non-cash Items | | -1.0 | 2.1 | 1.9 | 4.0 | -0.3 | 3.7 | 6.5 | 2.2 | 2.0 | 2.2 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 52.8 | 57.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Capital Expenditure | | -22.0 | 0.0 | 0.0 | -25.0 | -12.4 | -9.8 | -4.5 | -16.2 | -10.0 | -2.3 | -0.7 | -0.8 | -3.8 | -2.0 | -3.2 | -3.0 |
|---|
| Acquisitions | | -15.6 | -27.5 | -16.9 | 1.4 | 188.4 | -2.9 | -133.6 | -45.1 | -36.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -2.4 | 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 | | 1.0 | 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 | | 2.4 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.1 | 5.4 | 0.0 | 0.0 | 0.7 | 0.9 | 0.5 | 0.0 | 0.7 | 0.0 |
|---|
| Cash from Investing | | -36.6 | 0.0 | 0.0 | -22.6 | 176.0 | -12.6 | -138.0 | -55.8 | -46.8 | -2.3 | -0.1 | 0.1 | -3.4 | -2.0 | -2.6 | -3.0 |
| 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 | | -2.3 | -4.5 | -2.5 | -2.7 | -1.1 | -2.2 | -0.7 | -7.8 | -8.5 | -5.0 |
|---|
| Acquisitions | | 7.6 | -25.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -16.9 | 1.3 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.5 | -0.8 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.8 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 0.8 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -6.9 | -4.2 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Debt Repaid | | -328.2 | 0.0 | 0.0 | -182.6 | -581.3 | -602.6 | -205.5 | -338.0 | -211.0 | -128.5 | -103.0 | -347.4 | -2.6 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 277.4 | 1,152.5 | -11.4 | 13.3 | 1,763.5 | 556.2 | 327.8 | 339.6 | 207.4 | 122.1 | 75.0 | 321.6 | 140.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 0.2 | 0.0 | 0.0 | 0.0 | 630.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -9.2 | -30.0 | 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 |
|---|
| Dividends Paid | | 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 | | 161.1 | 0.0 | 0.0 | -28.5 | -242.5 | 527.0 | 311.3 | 336.1 | 207.7 | 121.4 | 74.9 | 325.7 | -4.0 | -95.0 | -113.8 | -17.0 |
|---|
| Cash from Financing | | -65.9 | 0.0 | 0.0 | -211.0 | -193.2 | -75.6 | 105.8 | -1.9 | -3.3 | -7.1 | -28.1 | -21.7 | -6.6 | -95.0 | -113.8 | -17.0 |
| 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 | -55.2 | -38.9 |
|---|
| Debt Issued | | 1,139.3 | 2.7 | -5.5 | -10.4 | 9.2 | -46.9 | -11.9 | -39.1 | 92.6 | 1.6 |
|---|
| 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 | | -20.0 | -10.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | -3.3 |
|---|
| 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 | 0.0 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -55.3 | -42.1 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Change in Cash | | -25.5 | 100.7 | 195.7 | -43.4 | 77.6 | -30.2 | 33.4 | -30.8 | -11.3 | 29.8 | 7.7 | -2.8 | 32.4 | -4.0 | 0.6 | 13.0 |
|---|
| Closing Cash Balance | | 44.8 | 369.0 | 268.3 | 72.7 | 116.1 | 38.5 | 68.7 | 35.3 | 66.1 | 77.5 | 47.7 | 40.0 | 42.8 | 10.0 | 14.4 | 14.0 |
| 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 | | 186.7 | -8.1 | 21.4 | -99.3 | 208.5 | 15.1 | 9.1 | -37.0 | -5.6 | 7.9 |
|---|
| Closing Cash Balance | | 369.0 | 182.3 | 190.5 | 169.1 | 268.3 | 59.9 | 44.8 | 35.7 | 72.7 | 78.3 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Free Cash Flow | | 56.3 | 170.1 | 242.5 | 162.9 | 81.1 | 51.6 | 59.6 | 11.4 | 30.0 | 33.1 | 35.9 | 18.1 | 39.1 | 90.0 | 112.6 | 32.0 |
|---|
| Real Free Cash Flow | | 32.1 | 158.1 | 226.5 | 130.1 | 48.3 | 43.2 | 50.1 | 3.1 | 25.9 | 28.6 | 31.2 | 11.4 | 36.8 | 90.0 | 112.6 | 32.0 |
| 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 | | 207.2 | 35.0 | 26.1 | -98.2 | 222.0 | 60.5 | 24.9 | -65.0 | 44.3 | 52.0 |
|---|
| Real Free Cash Flow | | 204.4 | 32.0 | 22.3 | -100.6 | 219.0 | 59.4 | 18.3 | -70.2 | 38.3 | 45.7 |