WMK
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 | | 4,957.7 | 4,957.7 | 4,791.7 | 4,697.0 | 4,695.9 | 4,224.4 | 4,112.6 | 3,543.3 | 3,509.3 | 3,466.8 | 3,136.7 | 2,876.7 | 2,776.7 | 2,692.6 | 2,701.4 | 2,752.5 | 2,620.4 |
|---|
| Cost of Revenues | | 3,830.6 | 3,830.6 | 3,587.7 | 3,510.8 | 3,514.0 | 3,108.7 | 3,012.2 | 2,605.1 | 2,574.3 | 2,540.3 | 2,264.6 | 2,090.0 | 2,023.7 | 1,947.1 | 1,958.9 | 2,016.6 | 1,906.8 |
|---|
| Gross Profit | | 1,127.1 | 1,127.1 | 1,204.1 | 1,186.1 | 1,181.9 | 1,115.7 | 1,100.4 | 938.2 | 935.0 | 926.5 | 872.2 | 786.7 | 753.0 | 745.5 | 742.6 | 735.9 | 713.6 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 1,295.8 | 1,242.3 | 1,218.8 | 1,200.8 | 1,245.1 | 1,186.2 | 1,185.7 | 1,182.2 | 1,213.0 | 1,160.3 |
|---|
| Cost of Revenues | | 1,085.3 | 933.6 | 910.4 | 901.3 | 917.9 | 895.1 | 886.7 | 887.2 | 948.5 | 874.6 |
|---|
| Gross Profit | | 210.5 | 308.7 | 308.4 | 299.5 | 327.2 | 291.1 | 299.0 | 295.0 | 264.5 | 285.7 |
| 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 | 978.8 | 1,024.9 | 969.0 | 937.3 | 853.6 | 851.4 | 850.0 | 773.8 | 696.0 | 670.3 | 634.3 | 615.5 | 621.6 | 608.3 |
|---|
| Depreciation & Amortization | | 124.8 | 124.8 | 113.9 | 108.4 | 104.1 | 97.8 | 95.6 | 86.7 | 93.6 | 85.4 | 76.9 | 70.1 | 66.9 | 58.3 | 50.7 | 59.4 | 55.1 |
|---|
| Total Operating Expenses | | 1,024.7 | 1,024.7 | 1,072.4 | 1,049.0 | 1,024.9 | 969.0 | 937.3 | 853.6 | 851.4 | 850.0 | 773.8 | 696.0 | 670.3 | 634.3 | 615.5 | 621.6 | 608.3 |
|---|
| Operating Income | | 102.3 | 102.3 | 131.7 | 137.2 | 157.1 | 146.7 | 163.2 | 84.6 | 83.6 | 76.4 | 98.3 | 90.8 | 82.7 | 111.2 | 127.0 | 114.3 | 105.3 |
| 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 | 237.7 | 231.4 |
|---|
| Depreciation & Amortization | | 34.0 | 30.6 | 30.6 | 29.6 | 30.0 | 28.6 | 27.9 | 27.4 | 26.9 | 27.4 |
|---|
| Total Operating Expenses | | 185.5 | 286.3 | 276.4 | 276.5 | 284.9 | 261.6 | 266.5 | 267.6 | 237.7 | 256.1 |
|---|
| Operating Income | | 25.0 | 22.4 | 31.9 | 23.0 | 42.3 | 29.6 | 32.5 | 27.4 | 26.8 | 29.7 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 13.4 | 13.4 | 17.6 | 9.8 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.3 | 4.7 | 3.5 | 3.3 | 2.1 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 | 0.0 | 2.3 | 4.7 | 3.5 | 3.3 | 2.1 |
|---|
| Other Expense | | 21.6 | 21.6 | 18.6 | 9.5 | 3.7 | 1.6 | 0.5 | 4.0 | -1.5 | 2.6 | 26.3 | 1.6 | 2.3 | 4.7 | 3.9 | 3.3 | 2.1 |
|---|
| IBT | | 123.9 | 123.9 | 150.3 | 146.7 | 160.8 | 148.3 | 163.7 | 88.6 | 82.1 | 79.0 | 124.7 | 92.3 | 85.0 | 115.9 | 130.9 | 117.6 | 107.4 |
|---|
| Income Tax Expense | | 30.3 | 30.3 | 40.3 | 42.9 | 35.6 | 39.5 | 44.8 | 20.7 | 19.4 | -19.4 | 37.5 | 33.0 | 29.8 | 44.1 | 48.4 | 42.0 | 39.1 |
|---|
| Net Income | | 93.7 | 93.7 | 109.9 | 103.8 | 125.2 | 108.8 | 118.9 | 68.0 | 62.7 | 98.4 | 87.2 | 59.3 | 55.2 | 71.7 | 82.5 | 75.6 | 68.3 |
| 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 | | 1.5 | 3.3 | 5.3 | 3.3 | 0.0 | 0.0 | 0.0 | 0.0 | 2.7 | 2.2 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 1.1 |
|---|
| Other Expense | | 12.0 | 1.7 | 3.1 | 4.8 | 4.5 | 6.2 | 3.7 | 4.2 | 3.2 | 2.2 |
|---|
| IBT | | 37.0 | 24.1 | 35.1 | 27.8 | 46.8 | 35.8 | 36.1 | 31.5 | 32.5 | 31.9 |
|---|
| Income Tax Expense | | 8.5 | 5.9 | 8.5 | 7.3 | 12.2 | 9.9 | 9.9 | 8.3 | 11.9 | 8.6 |
|---|
| Net Income | | 28.5 | 18.2 | 26.5 | 20.5 | 34.7 | 25.8 | 26.3 | 23.2 | 20.5 | 23.2 |
| 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 | $3.86 | $4.65 | $4.05 | $4.42 | $2.53 | $2.33 | $3.66 | $3.24 | $2.21 | $2.02 | $2.72 | $3.07 | $2.81 | $2.54 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $3.86 | $4.65 | $4.05 | $4.42 | $2.53 | $2.33 | $3.66 | $3.24 | $2.21 | $2.02 | $2.72 | $3.07 | $2.81 | $2.54 |
|---|
| Shares Outstanding | | 25.7 | 25.7 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 |
|---|
| Diluted Shares Outstanding | | 25.7 | 25.7 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 |
| 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 | $0.76 | $0.86 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.76 | $0.86 |
|---|
| Shares Outstanding | | 25.7 | 24.7 | 26.4 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 |
|---|
| Diluted Shares Outstanding | | 25.7 | 24.7 | 26.4 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 | 26.9 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 163.5 | 190.3 | 184.2 | 158.0 | 86.0 | 136.6 | 66.9 | 37.8 | 21.3 | 14.7 | 17.6 | 23.0 | 18.0 | 21.4 | 37.4 | 109.1 |
|---|
| Short Term Investments | | 264.9 | 223.1 | 252.6 | 209.1 | 232.8 | 134.6 | 82.5 | 69.0 | 78.1 | 78.3 | 100.7 | 83.1 | 71.8 | 82.5 | 89.3 | 25.8 |
|---|
| Total Cash & ST Investments | | 428.4 | 413.4 | 436.9 | 367.1 | 318.9 | 271.2 | 149.3 | 106.8 | 99.4 | 93.0 | 118.3 | 106.1 | 89.8 | 103.9 | 126.7 | 134.9 |
|---|
| Accounts Receivable | | 79.1 | 81.6 | 65.1 | 50.9 | 52.1 | 56.8 | 55.8 | 57.3 | 84.9 | 97.8 | 89.7 | 71.3 | 57.2 | 53.8 | 53.6 | 56.0 |
|---|
| Inventory | | 296.5 | 308.9 | 296.2 | 293.3 | 269.6 | 269.0 | 279.8 | 280.8 | 279.5 | 276.8 | 229.4 | 239.6 | 240.5 | 245.2 | 226.2 | 231.0 |
|---|
| Other Current Assets | | 32.2 | 41.0 | 34.1 | 29.9 | 31.1 | 29.2 | 23.4 | 24.3 | 19.4 | 16.3 | 17.2 | 17.4 | 17.3 | 10.1 | 9.0 | 6.4 |
|---|
| Total Current Assets | | 836.3 | 844.9 | 832.2 | 741.2 | 671.7 | 626.2 | 508.3 | 469.1 | 483.3 | 483.9 | 454.7 | 434.4 | 404.7 | 413.2 | 415.6 | 428.4 |
| 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 | | 54.7 | 61.9 | 167.9 | 190.3 | 149.8 | 163.5 | 136.2 | 184.2 | 64.3 | 139.3 |
|---|
| Short Term Investments | | 155.2 | 157.6 | 199.7 | 223.1 | 262.4 | 264.9 | 290.5 | 252.6 | 243.8 | 242.9 |
|---|
| Total Cash & ST Investments | | 209.8 | 219.5 | 367.6 | 413.4 | 412.1 | 428.4 | 426.7 | 436.9 | 308.1 | 382.2 |
|---|
| Accounts Receivable | | 99.8 | 81.9 | 81.9 | 81.6 | 93.2 | 79.1 | 66.1 | 65.1 | 64.5 | 57.0 |
|---|
| Inventory | | 323.4 | 316.6 | 314.3 | 308.9 | 304.3 | 296.5 | 295.8 | 296.2 | 303.7 | 295.0 |
|---|
| Other Current Assets | | 46.7 | 41.0 | 42.7 | 41.0 | 37.3 | 32.2 | 35.0 | 34.1 | 42.6 | 31.0 |
|---|
| Total Current Assets | | 679.7 | 659.0 | 806.5 | 844.9 | 847.0 | 836.3 | 823.5 | 832.2 | 719.0 | 765.2 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 1,145.6 | 1,177.3 | 1,135.6 | 1,146.9 | 1,169.0 | 1,124.3 | 1,097.1 | 887.6 | 886.2 | 878.2 | 739.0 | 716.9 | 705.0 | 638.6 | 575.0 | 525.1 |
|---|
| Goodwill | | 52.3 | 61.3 | 52.3 | 52.3 | 52.3 | 52.3 | 52.3 | 52.3 | 52.3 | 52.3 | 35.2 | 35.2 | 35.2 | 35.2 | 35.2 | 35.2 |
|---|
| Intangible Assets | | 20.3 | 21.5 | 17.9 | 18.8 | 17.5 | 17.6 | 17.8 | 21.1 | 19.2 | 16.7 | 7.2 | 4.7 | 3.3 | 3.5 | 3.3 | 3.5 |
|---|
| Long-Term Investments | | -137.4 | 0.0 | 0.0 | -22.7 | 0.0 | 0.0 | 0.0 | -90.8 | -87.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 20.3 | 2.6 | 1.7 | -88.5 | 0.0 | -103.4 | -97.0 | 1.8 | 0.7 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | -4.1 | 0.0 |
|---|
| Total Long-Term Assets | | 1,218.3 | 1,262.6 | 1,207.4 | 1,218.0 | 1,238.8 | 1,194.2 | 1,167.3 | 962.9 | 958.4 | 947.4 | 781.3 | 756.7 | 743.5 | 677.3 | 613.4 | 563.7 |
|---|
| Total Assets | | 2,054.6 | 2,107.4 | 2,039.6 | 1,959.2 | 1,910.5 | 1,820.4 | 1,675.6 | 1,432.0 | 1,441.7 | 1,431.3 | 1,236.0 | 1,191.1 | 1,148.2 | 1,090.4 | 1,029.0 | 992.1 |
| 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 | | 1,244.7 | 1,211.3 | 1,184.7 | 1,177.3 | 1,151.4 | 1,145.6 | 1,136.2 | 1,135.6 | 1,144.7 | 1,138.1 |
|---|
| Goodwill | | 65.7 | 65.7 | 65.7 | 61.3 | 52.3 | 52.3 | 52.3 | 52.3 | 52.3 | 52.3 |
|---|
| Intangible Assets | | 27.7 | 24.9 | 24.4 | 21.5 | 20.0 | 20.3 | 20.8 | 17.9 | 18.9 | 17.8 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -25.0 |
|---|
| Other Long-Term Assets | | 0.0 | 0.0 | 0.0 | 2.6 | 0.0 | 0.0 | 0.0 | 1.7 | 0.0 | -89.2 |
|---|
| Total Long-Term Assets | | 1,338.1 | 1,301.9 | 1,274.9 | 1,262.6 | 1,223.7 | 1,218.3 | 1,209.3 | 1,235.0 | 1,215.8 | 1,208.3 |
|---|
| Total Assets | | 2,017.8 | 1,960.9 | 2,081.3 | 2,107.4 | 2,070.6 | 2,054.6 | 2,032.8 | 2,067.2 | 1,934.8 | 1,973.5 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 217.2 | 234.3 | 226.2 | 206.8 | 218.8 | 221.6 | 180.7 | 191.1 | 216.3 | 199.2 | 160.4 | 144.8 | 133.6 | 126.3 | 132.1 | 134.3 |
|---|
| Short-Term Debt | | 39.9 | 39.3 | 40.7 | 43.5 | 39.9 | 39.2 | 39.1 | 7.3 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 1.4 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 53.0 | 53.9 | 61.0 | 83.2 | 74.6 | 75.0 | 63.4 | 60.9 | 50.9 | 70.3 | 54.6 | 59.1 | 51.0 | 49.2 | 57.3 | 53.8 |
|---|
| Current Liabilities | | 319.6 | 343.3 | 340.8 | 345.4 | 345.2 | 346.3 | 291.9 | 267.2 | 274.3 | 276.2 | 221.9 | 210.6 | 193.2 | 183.4 | 195.6 | 195.0 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 242.4 | 224.4 | 209.9 | 234.3 | 223.3 | 217.2 | 224.8 | 226.2 | 144.7 | 198.2 |
|---|
| Short-Term Debt | | 39.6 | 39.1 | 40.0 | 39.3 | 39.8 | 39.9 | 40.4 | 40.7 | 38.6 | 43.2 |
|---|
| Other Current Liabilities | | 49.3 | 55.1 | 57.0 | 53.9 | 54.6 | 50.1 | 44.1 | 61.0 | 55.1 | 51.7 |
|---|
| Current Liabilities | | 350.7 | 328.3 | 325.9 | 343.3 | 327.6 | 319.6 | 327.1 | 340.8 | 253.8 | 317.6 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 143.4 | 134.1 | 142.3 | 142.4 | 161.7 | 169.1 | 179.7 | 0.0 | 35.0 | 64.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 143.4 | 173.5 | 183.0 | 186.0 | 201.6 | 208.2 | 218.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 117.1 | 112.1 | 118.1 | 111.2 | 115.1 | 103.4 | 97.0 | 90.8 | 87.4 | 119.4 | 97.0 | 100.8 | 97.9 | 89.1 | 73.1 | 54.3 |
|---|
| Total Liabilities | | 649.4 | 661.4 | 665.3 | 657.3 | 690.7 | 674.3 | 616.8 | 409.1 | 448.9 | 504.6 | 364.2 | 333.3 | 314.2 | 294.8 | 283.1 | 264.0 |
| 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 | | 135.6 | 130.3 | 128.4 | 134.1 | 136.1 | 143.4 | 134.2 | 142.3 | 148.3 | 139.1 |
|---|
| Capital Leases | | 0.0 | 169.4 | 168.4 | 173.5 | 175.9 | 183.3 | 174.6 | 142.3 | 186.9 | 182.3 |
|---|
| Def. Tax Liability | | 126.0 | 110.0 | 111.1 | 112.1 | 111.4 | 117.1 | 117.5 | 145.7 | 115.9 | 114.2 |
|---|
| Total Liabilities | | 674.4 | 628.7 | 624.4 | 661.4 | 647.9 | 649.4 | 644.9 | 692.9 | 576.5 | 628.3 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 0.0 |
|---|
| Retained Earnings | | 1,547.6 | 1,589.8 | 1,516.4 | 1,449.2 | 1,359.0 | 1,283.7 | 1,198.2 | 1,163.5 | 1,127.9 | 1,062.8 | 1,007.9 | 993.9 | 971.0 | 931.6 | 881.3 | 864.1 |
|---|
| Comprehensive Income | | -1.4 | -2.9 | -1.2 | -6.4 | 1.7 | 3.3 | 1.5 | 0.3 | 5.9 | 4.9 | 4.8 | 4.8 | 3.9 | 5.0 | 5.4 | 4.9 |
|---|
| Total Common Equity | | 1,405.2 | 1,446.0 | 1,374.3 | 1,301.8 | 1,219.7 | 1,146.1 | 1,058.7 | 1,022.9 | 992.8 | 926.7 | 871.7 | 857.8 | 834.1 | 795.7 | 745.9 | 728.1 |
| 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 | | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 |
|---|
| Retained Earnings | | 1,628.3 | 1,618.5 | 1,601.1 | 1,589.8 | 1,564.3 | 1,547.6 | 1,530.5 | 1,516.4 | 1,505.1 | 1,491.0 |
|---|
| Comprehensive Income | | -2.6 | -4.0 | -3.3 | -2.9 | -0.6 | -1.4 | -1.6 | -1.2 | -5.8 | -4.9 |
|---|
| Total Common Equity | | 1,343.4 | 1,332.2 | 1,457.0 | 1,446.0 | 1,422.7 | 1,405.2 | 1,387.9 | 1,374.3 | 1,358.3 | 1,345.2 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 183.3 | 173.5 | 183.0 | 186.0 | 201.6 | 208.2 | 218.8 | 0.0 | 35.0 | 64.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 1,405.2 | 1,446.0 | 1,374.3 | 1,301.8 | 1,219.7 | 1,146.1 | 1,058.7 | 1,022.9 | 992.8 | 926.7 | 871.7 | 857.8 | 834.1 | 795.7 | 745.9 | 728.1 |
| 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 | | 1,343.4 | 1,332.2 | 1,457.0 | 1,446.0 | 1,422.7 | 1,405.2 | 1,387.9 | 1,374.3 | 1,358.3 | 1,345.2 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 93.2 | 93.7 | 109.9 | 103.8 | 125.2 | 108.8 | 118.9 | 68.0 | 62.7 | 98.4 | 87.2 | 59.3 | 55.2 | 71.7 | 82.5 | 75.6 | 68.3 |
|---|
| Depreciation & Amortization | | 109.7 | 124.8 | 113.9 | 108.4 | 104.0 | 102.8 | 99.4 | 93.7 | 93.6 | 85.4 | 76.9 | 70.1 | 66.9 | 58.3 | 50.7 | 59.4 | 55.1 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 31.3 | -4.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -5.9 | -18.7 | -22.6 | -13.0 | -14.9 | 4.1 | 51.0 | 5.6 | -15.8 | 14.6 | 9.8 | 7.4 | 3.8 | 15.1 | -6.7 | 19.5 | 24.6 |
|---|
| Change In Accounts Receivable | | -23.5 | -17.0 | -23.3 | -18.6 | 2.4 | 2.7 | -6.8 | 2.4 | -5.9 | 9.6 | -5.1 | -17.1 | -13.6 | -10.5 | -2.6 | -1.7 | -1.3 |
|---|
| Change In Accounts Payable | | 32.6 | 2.6 | 11.4 | 13.1 | 7.7 | 0.2 | 54.7 | -0.5 | -18.6 | 7.7 | 46.1 | 14.4 | 15.9 | 9.5 | -5.0 | 2.1 | 0.3 |
|---|
| Change In Inventories | | -1.5 | 4.7 | -12.6 | -2.9 | -23.7 | -0.6 | 10.8 | 1.0 | -1.2 | -2.7 | -38.1 | 10.2 | 0.8 | 4.8 | -17.9 | 4.8 | -8.0 |
|---|
| Other Non-cash Items | | 73.5 | -11.3 | -8.5 | -2.6 | 4.6 | -0.4 | 3.1 | -1.4 | 4.5 | -32.0 | -23.9 | 0.1 | -6.5 | -12.9 | -2.5 | -2.0 | -1.2 |
|---|
| Cash from Operations | | 195.7 | 0.0 | 0.0 | 201.6 | 218.0 | 227.7 | 278.0 | 171.7 | 148.4 | 165.8 | 151.6 | 136.7 | 123.1 | 142.6 | 124.0 | 152.4 | 146.7 |
| 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 | | 28.5 | 18.2 | 26.5 | 20.5 | 34.7 | 25.8 | 26.3 | 23.2 | 20.5 | 23.2 |
|---|
| Depreciation & Amortization | | 32.8 | 31.7 | 30.6 | 29.6 | 30.0 | 28.6 | 27.9 | 27.4 | 26.9 | 27.4 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | 27.5 | -4.4 | 3.0 | -44.8 | 20.9 | -16.0 | -12.7 | -14.6 | 112.8 | -91.3 |
|---|
| Change In Accounts Receivable | | -2.8 | -13.9 | 1.8 | -2.0 | 8.0 | -19.1 | -10.3 | -1.9 | 7.8 | -19.1 |
|---|
| Change In Accounts Payable | | 4.9 | 28.7 | 12.0 | -43.1 | 15.9 | 12.6 | 3.0 | -20.2 | 102.5 | -52.8 |
|---|
| Change In Inventories | | 19.0 | -6.8 | -2.3 | -5.3 | -4.5 | -7.8 | -0.8 | 0.4 | 7.6 | -8.7 |
|---|
| Other Non-cash Items | | -7.2 | -1.9 | -2.6 | 0.4 | 0.3 | -6.8 | -0.6 | -1.3 | -66.3 | 1.3 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 158.5 | -37.3 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -121.1 | -202.4 | -161.3 | -104.0 | -123.0 | -152.0 | -131.1 | -102.9 | -99.2 | -99.4 | -144.7 | -92.9 | -80.7 | -129.0 | -110.2 | -110.6 | -69.9 |
|---|
| Acquisitions | | 0.9 | -7.4 | -16.2 | 0.0 | 0.0 | 0.2 | 0.1 | 1.5 | 3.5 | 3.6 | -63.6 | 2.6 | 1.5 | 0.9 | -6.1 | 0.1 | 0.0 |
|---|
| Investments | | -141.3 | -25.1 | -163.6 | -114.1 | -357.0 | -118.3 | -52.0 | -17.7 | -5.8 | -15.9 | -42.9 | -31.3 | -20.5 | -14.3 | -13.8 | -81.9 | -12.2 |
|---|
| Sales of Investment | | 126.6 | 121.1 | 195.7 | 79.5 | 362.2 | 19.7 | 7.7 | 7.2 | 12.4 | 15.7 | 63.9 | 12.4 | 11.7 | 31.3 | 19.9 | 24.6 | 6.6 |
|---|
| Other Investing Activities | | -1.6 | 0.0 | 0.0 | -0.2 | 6.7 | 5.7 | 0.3 | 2.8 | -1.8 | -1.3 | 0.6 | -0.7 | 2.1 | 4.3 | 2.5 | 2.0 | 2.0 |
|---|
| Cash from Investing | | -134.9 | 0.0 | 0.0 | -138.8 | -111.1 | -244.7 | -174.9 | -109.3 | -91.0 | -97.4 | -186.7 | -109.8 | -85.8 | -106.8 | -107.6 | -165.8 | -73.5 |
| 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 | | -50.2 | -63.9 | -55.2 | -33.2 | -57.2 | -42.3 | -30.1 | -35.9 | -29.4 | -25.7 |
|---|
| Acquisitions | | 10.0 | 0.0 | 0.0 | -7.5 | -16.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.3 |
|---|
| Investments | | -6.4 | -2.0 | -2.0 | -14.6 | -28.8 | -51.2 | -21.1 | -64.0 | -21.3 | -34.8 |
|---|
| Sales of Investment | | 31.3 | 7.9 | 45.0 | 36.9 | 64.7 | 56.8 | 47.4 | 26.8 | 20.8 | 31.7 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -29.4 | -28.6 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -35.0 | -29.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 1.0 | 173.5 | -9.5 | -2.9 | -15.7 | -6.6 | -10.5 | 218.8 | 0.0 | 0.0 | 64.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 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 |
|---|
| Repurchase of Common Stock | | 0.0 | -140.0 | 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 |
|---|
| Dividends Paid | | -36.6 | 0.0 | 0.0 | -36.6 | -35.0 | -33.6 | -33.4 | -33.4 | -32.5 | -32.3 | -32.3 | -32.3 | -32.3 | -32.3 | -32.3 | -58.4 | -31.2 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 64.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Financing | | -36.6 | 0.0 | 0.0 | -36.6 | -35.0 | -33.6 | -33.4 | -33.4 | -67.5 | -61.8 | 32.2 | -32.3 | -32.3 | -32.3 | -32.3 | -58.4 | -31.2 |
| 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 | 0.0 | 0.0 |
|---|
| Debt Issued | | 175.2 | 5.8 | 1.0 | -5.1 | -2.4 | -7.4 | 8.7 | -8.4 | -3.9 | 4.6 |
|---|
| 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 | | 140.0 | 0.0 | -140.0 | 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 | -9.1 | -9.1 |
|---|
| 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 | -9.1 | -9.1 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 24.2 | -73.2 | 6.1 | 26.2 | 71.9 | -50.6 | 69.7 | 29.1 | -10.1 | 6.7 | -2.9 | -5.4 | 5.0 | 3.6 | -16.0 | -71.7 | 42.1 |
|---|
| Closing Cash Balance | | 163.5 | 117.1 | 190.3 | 184.2 | 158.0 | 86.0 | 136.6 | 66.9 | 37.8 | 21.3 | 14.7 | 17.6 | 23.0 | 18.0 | 21.4 | 37.4 | 109.1 |
| 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 | | 62.4 | -7.3 | -106.0 | -22.4 | 40.6 | -13.7 | 27.3 | -48.0 | 119.9 | -75.0 |
|---|
| Closing Cash Balance | | 117.1 | 54.7 | 61.9 | 167.9 | 190.3 | 149.8 | 163.5 | 136.2 | 184.2 | 64.3 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 74.5 | 4.8 | 26.1 | 96.5 | 95.0 | 75.7 | 146.9 | 68.7 | 49.1 | 66.4 | 6.9 | 43.9 | 42.5 | 13.6 | 13.7 | 41.8 | 76.9 |
|---|
| Real Free Cash Flow | | 74.5 | 4.8 | 26.1 | 96.5 | 95.0 | 75.7 | 146.9 | 68.7 | 49.1 | 35.1 | 11.0 | 43.9 | 42.5 | 13.6 | 13.7 | 41.8 | 76.9 |
| 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 | | 37.8 | -4.7 | 0.1 | -28.3 | 29.9 | -16.5 | 10.2 | -1.7 | 129.1 | -63.0 |
|---|
| Real Free Cash Flow | | 37.8 | -4.7 | 0.1 | -28.3 | 29.9 | -16.5 | 10.2 | -1.7 | 129.1 | -63.0 |