WT
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 | | 493.8 | 493.8 | 427.7 | 349.0 | 301.3 | 304.3 | 253.7 | 268.4 | 274.1 | 237.4 | 219.4 | 298.9 | 183.8 | 149.5 | 84.8 | 65.2 | 41.6 |
|---|
| Cost of Revenues | | 160.0 | 137.7 | 121.3 | 180.9 | 97.9 | 88.2 | 74.7 | 80.8 | 74.5 | 81.5 | 63.3 | 73.2 | 41.0 | 36.2 | 23.2 | 0.0 | 19.2 |
|---|
| Gross Profit | | 333.7 | 356.1 | 306.5 | 168.2 | 203.4 | 216.2 | 179.0 | 187.6 | 199.6 | 155.9 | 156.2 | 225.7 | 142.8 | 113.3 | 61.6 | 65.2 | 22.4 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 147.4 | 125.6 | 112.6 | 108.1 | 110.7 | 113.2 | 107.0 | 96.8 | 90.8 | 90.4 |
|---|
| Cost of Revenues | | 37.3 | 56.1 | 32.8 | 33.8 | 35.4 | 30.8 | 32.1 | 23.0 | 21.3 | 28.0 |
|---|
| Gross Profit | | 110.2 | 69.5 | 79.8 | 74.3 | 75.3 | 82.4 | 74.9 | 73.9 | 69.5 | 62.5 |
| 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 | 0.6 | 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 54.5 | 117.3 | 102.3 | 98.8 | 110.9 | 108.5 | 89.3 | 84.0 | 79.2 | 63.9 | 56.8 | 43.5 | 53.9 | 27.9 |
|---|
| Depreciation & Amortization | | 4.4 | 3.8 | 3.1 | 2.2 | 1.2 | 13.9 | 4.2 | 18.2 | 1.3 | 1.4 | 1.3 | 1.0 | 0.8 | 0.4 | 0.3 | 0.3 | 0.3 |
|---|
| Total Operating Expenses | | 159.5 | 181.9 | 169.2 | 80.7 | 126.3 | 110.0 | 106.7 | 120.0 | 118.4 | 97.7 | 92.2 | 86.3 | 69.2 | 61.7 | 46.7 | 62.1 | 30.0 |
|---|
| Operating Income | | 174.2 | 174.2 | 137.3 | 87.5 | 44.2 | 89.1 | 73.6 | 53.5 | 76.4 | 58.2 | 72.4 | 141.6 | 73.5 | 51.5 | 15.0 | 3.1 | -7.5 |
| 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 | 0.3 | 0.2 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 34.2 | 32.9 |
|---|
| Depreciation & Amortization | | 2.0 | 1.0 | 0.6 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.6 |
|---|
| Total Operating Expenses | | 50.4 | 23.8 | 45.2 | 40.1 | 40.3 | 41.6 | 41.4 | 45.9 | 43.5 | 35.8 |
|---|
| Operating Income | | 59.7 | 45.7 | 34.6 | 34.2 | 35.0 | 40.8 | 33.5 | 28.0 | 26.0 | 26.7 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 11.0 | 11.0 | 6.8 | 4.1 | 3.3 | 2.0 | 0.7 | 3.3 | 3.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 30.4 | 30.4 | 18.9 | 15.2 | 14.9 | 12.3 | 9.7 | 11.2 | 8.0 | 0.0 | 16.8 | 4.4 | 0.0 | 0.0 | -0.4 | 0.0 | 0.0 |
|---|
| Other Expense | | -32.0 | -32.0 | -41.9 | 31.5 | -4.3 | -32.4 | -108.9 | -23.3 | -33.1 | 0.0 | -8.4 | -2.2 | 0.0 | 0.0 | -3.4 | 0.0 | 0.0 |
|---|
| IBT | | 142.2 | 142.2 | 95.4 | 119.0 | 40.0 | 56.7 | -35.2 | 30.3 | 51.0 | 58.2 | 55.6 | 137.2 | 73.5 | 51.5 | 11.0 | 3.1 | -7.5 |
|---|
| Income Tax Expense | | 33.1 | 33.1 | 28.7 | 16.5 | -10.7 | 6.9 | 0.4 | 10.5 | 14.4 | 31.0 | 29.4 | 57.1 | 12.5 | 0.0 | 4.3 | 0.0 | 0.0 |
|---|
| Net Income | | 109.1 | 109.1 | 66.7 | 102.5 | 50.7 | 49.8 | -35.7 | 19.7 | 36.6 | 27.2 | 26.2 | 80.1 | 61.1 | 51.5 | 11.0 | 3.1 | -7.5 |
| 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 | | 3.0 | 4.0 | 2.1 | 1.9 | 2.1 | 1.8 | 1.4 | 1.4 | 1.2 | 0.8 |
|---|
| Interest Expense | | 11.0 | 8.5 | 5.5 | 5.4 | 5.6 | 5.0 | 4.1 | 4.1 | 3.8 | 3.5 |
|---|
| Other Expense | | -9.3 | -16.1 | -2.8 | -3.8 | -0.8 | -36.9 | -4.0 | -0.1 | -1.3 | -7.9 |
|---|
| IBT | | 50.5 | 29.5 | 31.9 | 30.4 | 34.2 | 3.9 | 29.5 | 27.8 | 24.8 | 18.8 |
|---|
| Income Tax Expense | | 10.4 | 9.8 | 7.1 | 5.7 | 6.9 | 8.4 | 7.8 | 5.7 | 5.7 | 5.8 |
|---|
| Net Income | | 40.0 | 19.7 | 24.8 | 24.6 | 27.3 | -4.5 | 21.8 | 22.1 | 19.1 | 13.0 |
| 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 | $0.66 | $0.35 | $0.31 | $-0.24 | $0.12 | $0.25 | $0.20 | $0.19 | $0.58 | $0.46 | $0.41 | $0.09 | $0.03 | $-0.07 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.64 | $0.32 | $0.31 | $-0.24 | $0.12 | $0.23 | $0.20 | $0.19 | $0.58 | $0.44 | $0.37 | $0.08 | $0.02 | $-0.07 |
|---|
| Shares Outstanding | | 136.3 | 140.4 | 144.6 | 144.7 | 143.0 | 143.8 | 148.7 | 151.8 | 146.6 | 134.6 | 134.4 | 137.2 | 131.8 | 126.7 | 122.1 | 114.1 | 112.0 |
|---|
| Diluted Shares Outstanding | | 143.3 | 144.9 | 149.3 | 147.8 | 158.9 | 161.3 | 148.7 | 167.0 | 158.4 | 136.0 | 135.5 | 138.8 | 138.6 | 139.8 | 138.0 | 135.5 | 112.0 |
| 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 | $0.16 | $0.07 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.13 | $0.06 |
|---|
| Shares Outstanding | | 136.3 | 141.7 | 142.8 | 142.6 | 141.3 | 143.9 | 146.9 | 146.5 | 145.3 | 145.3 |
|---|
| Diluted Shares Outstanding | | 143.3 | 146.4 | 146.5 | 146.5 | 147.6 | 143.9 | 166.4 | 165.3 | 171.7 | 177.1 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Cash And Equivalents | | 132.5 | 181.2 | 129.3 | 132.1 | 140.7 | 73.4 | 75.0 | 77.8 | 54.2 | 92.7 | 210.1 | 165.3 | 104.3 | 41.2 | 25.6 |
|---|
| Short Term Investments | | 69.8 | 85.4 | 58.7 | 126.2 | 127.2 | 34.9 | 17.3 | 8.9 | 67.3 | 62.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 132.5 | 266.6 | 129.3 | 258.3 | 267.9 | 108.3 | 92.3 | 86.7 | 121.5 | 155.6 | 210.1 | 165.3 | 104.3 | 41.2 | 25.6 |
|---|
| Accounts Receivable | | 42.7 | 44.9 | 35.5 | 30.5 | 31.9 | 29.5 | 26.8 | 27.0 | 28.3 | 17.7 | 27.6 | 18.2 | 18.1 | 9.3 | 5.6 |
|---|
| Inventory | | -55.0 | 0.0 | -5.3 | 4.7 | 4.0 | 3.8 | 3.7 | 4.4 | 3.6 | 0.0 | 0.0 | 3.9 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | -175.1 | 6.9 | 70.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 1.0 | 3.9 | 2.9 | 1.7 | 1.3 | 1.3 | 1.6 |
|---|
| Total Current Assets | | 254.7 | 318.4 | 229.8 | 294.0 | 304.0 | 141.9 | 123.1 | 118.3 | 154.3 | 177.2 | 240.5 | 189.0 | 123.7 | 51.9 | 32.9 |
| 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 | | 555.9 | 193.7 | 170.4 | 181.2 | 165.3 | 132.5 | 116.9 | 129.3 | 89.5 | 83.7 |
|---|
| Short Term Investments | | 0.0 | 97.7 | 85.3 | 85.4 | 77.3 | 69.8 | 58.3 | 58.7 | 79.0 | 65.5 |
|---|
| Total Cash & ST Investments | | 555.9 | 291.4 | 255.7 | 266.6 | 242.6 | 202.2 | 175.2 | 129.3 | 168.4 | 149.2 |
|---|
| Accounts Receivable | | 46.6 | 47.2 | 49.5 | 44.9 | 45.2 | 42.7 | 40.0 | 35.5 | 35.9 | 35.1 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -45.4 | 6.5 | 8.2 |
|---|
| Other Current Assets | | 113.9 | 12.0 | 8.3 | 6.9 | 19.3 | 9.8 | 7.8 | 70.3 | 7.5 | 8.5 |
|---|
| Total Current Assets | | 716.4 | 350.7 | 313.5 | 318.4 | 307.2 | 254.7 | 223.0 | 229.8 | 211.8 | 192.9 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Property, Plant & Equipment | | 1.3 | 1.2 | 1.0 | 2.0 | 1.1 | 23.9 | 26.3 | 9.1 | 10.7 | 11.7 | 12.0 | 10.4 | 6.3 | 0.5 | 0.6 |
|---|
| Goodwill | | 86.8 | 86.8 | 86.8 | 85.9 | 85.9 | 85.9 | 85.9 | 85.9 | 1.8 | 1.8 | 1.7 | 1.7 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 605.6 | 605.9 | 605.1 | 603.6 | 601.2 | 601.2 | 603.3 | 603.2 | 12.1 | 10.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 8.5 | 9.1 | 9.9 | 36.0 | 14.5 | 8.6 | 53.1 | 48.3 | 56.1 | 38.5 | 23.7 | 14.0 | 11.7 | 11.0 | 9.1 |
|---|
| Other Long-Term Assets | | -0.5 | 0.4 | 0.5 | 1.9 | 0.4 | 0.2 | 34.3 | 30.9 | 18.9 | 0.7 | 0.7 | 0.1 | 0.1 | 0.0 | 0.1 |
|---|
| Total Long-Term Assets | | 709.4 | 715.2 | 714.3 | 739.9 | 712.0 | 727.8 | 810.2 | 784.4 | 100.7 | 72.6 | 52.1 | 31.7 | 18.1 | 11.6 | 9.7 |
|---|
| Total Assets | | 965.1 | 1,033.5 | 944.1 | 1,033.8 | 1,015.9 | 869.7 | 933.2 | 902.6 | 255.0 | 249.8 | 292.7 | 220.8 | 141.8 | 63.4 | 42.6 |
| 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 | | 2.1 | 2.4 | 0.9 | 1.2 | 1.6 | 1.3 | 0.7 | 1.0 | 1.3 | 1.3 |
|---|
| Goodwill | | 86.8 | 86.8 | 86.8 | 86.8 | 86.8 | 86.8 | 86.8 | 86.8 | 86.8 | 86.8 |
|---|
| Intangible Assets | | 606.5 | 606.2 | 606.0 | 605.9 | 605.8 | 605.6 | 605.3 | 605.1 | 604.8 | 604.4 |
|---|
| Long-Term Investments | | 26.5 | 13.8 | 9.2 | 9.1 | 9.0 | 8.5 | 9.8 | 68.6 | 37.1 | 40.2 |
|---|
| Other Long-Term Assets | | 0.8 | 0.8 | 0.7 | 0.4 | 0.5 | 0.5 | 0.5 | -58.3 | 0.4 | 0.5 |
|---|
| Total Long-Term Assets | | 730.6 | 716.2 | 709.4 | 715.2 | 712.3 | 709.4 | 708.6 | 714.3 | 740.0 | 740.9 |
|---|
| Total Assets | | 1,447.0 | 1,066.9 | 1,022.9 | 1,033.5 | 1,019.4 | 964.1 | 931.7 | 944.1 | 951.8 | 933.8 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Accounts Payable | | 46.9 | 22.1 | 12.7 | 33.2 | 30.0 | 29.8 | 31.0 | 30.9 | 28.3 | 19.4 | 21.0 | 15.1 | 14.8 | 10.2 | 2.4 |
|---|
| Short-Term Debt | | 0.8 | 0.7 | 1.2 | 175.3 | 0.2 | 3.1 | 3.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 37.8 | 85.6 | 85.5 | 54.9 | 53.5 | 41.1 | 0.6 | 31.9 | 29.0 | 25.2 | 28.1 | 14.3 | 14.3 | 2.2 | 14.2 |
|---|
| Current Liabilities | | 84.7 | 109.2 | 103.2 | 263.4 | 83.7 | 74.0 | 79.0 | 62.8 | 57.3 | 44.6 | 49.1 | 29.4 | 29.1 | 12.4 | 16.6 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.0 | 23.2 | 20.3 | 22.1 | 54.8 | 17.3 | 49.8 | 15.8 | 42.3 | 49.6 |
|---|
| Short-Term Debt | | 150.6 | 151.9 | 0.5 | 1.4 | 1.0 | 1.7 | 0.5 | 1.2 | 1.8 | 1.7 |
|---|
| Other Current Liabilities | | 103.1 | 68.8 | 61.1 | 84.9 | 44.9 | 63.9 | 24.2 | 82.4 | 26.9 | 17.0 |
|---|
| Current Liabilities | | 254.4 | 243.9 | 81.9 | 109.2 | 106.5 | 84.7 | 75.6 | 103.2 | 75.4 | 68.3 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Long-Term Debt | | 275.6 | 512.2 | 274.9 | 147.4 | 319.0 | 184.1 | 195.0 | 194.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 0.8 | 0.9 | 0.6 | 1.5 | 0.5 | 20.6 | 22.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 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 |
|---|
| Total Liabilities | | 387.0 | 633.6 | 402.4 | 728.2 | 746.5 | 603.4 | 565.7 | 544.3 | 62.0 | 49.5 | 58.2 | 36.5 | 32.8 | 12.4 | 16.7 |
| 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 | | 805.6 | 365.6 | 512.7 | 512.2 | 511.7 | 275.6 | 275.3 | 274.9 | 274.5 | 274.1 |
|---|
| Capital Leases | | 1.8 | 2.1 | 0.6 | 0.9 | 1.2 | 0.8 | 0.3 | 0.6 | 0.9 | 0.8 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 1.0 | 0.5 | 0.6 | 0.8 | 1.0 |
|---|
| Total Liabilities | | 1,073.6 | 621.8 | 607.2 | 633.6 | 644.5 | 386.0 | 375.8 | 402.4 | 482.4 | 475.0 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Common Stock | | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.6 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1.2 |
|---|
| Retained Earnings | | 129.6 | 129.8 | 95.7 | 13.7 | -22.4 | -53.4 | -8.0 | -7.3 | -24.7 | -24.7 | -24.7 | -26.2 | -76.5 | -128.0 | -139.1 |
|---|
| Comprehensive Income | | -0.9 | -1.6 | -0.5 | -1.4 | 0.7 | 1.1 | 0.9 | 0.5 | 0.3 | 0.0 | -0.1 | -0.1 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 578.1 | 400.0 | 541.7 | 305.6 | 269.4 | 266.3 | 367.6 | 358.3 | 193.0 | 200.3 | 234.5 | 184.3 | 109.0 | 51.1 | 25.9 |
| 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 | | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
|---|
| Retained Earnings | | 185.0 | 170.4 | 150.0 | 129.8 | 106.9 | 129.6 | 112.9 | 95.7 | 82.0 | 74.4 |
|---|
| Comprehensive Income | | 2.8 | 3.9 | 0.3 | -1.6 | 1.0 | -0.9 | -0.9 | -0.5 | -1.6 | -0.7 |
|---|
| Total Common Equity | | 373.4 | 445.1 | 415.6 | 400.0 | 374.9 | 578.1 | 555.8 | 409.1 | 469.4 | 458.8 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Total Debt | | 276.5 | 512.9 | 275.5 | 322.7 | 319.2 | 187.2 | 198.7 | 194.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 578.1 | 400.0 | 541.7 | 305.6 | 269.4 | 266.3 | 367.6 | 358.3 | 193.0 | 200.3 | 234.5 | 184.3 | 109.0 | 51.1 | 25.9 |
| 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 | | 373.4 | 445.1 | 415.6 | 400.0 | 374.9 | 578.1 | 555.8 | 409.1 | 469.4 | 458.8 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 71.7 | 109.1 | 66.7 | 102.5 | 50.7 | 49.8 | -35.7 | 19.7 | 36.6 | 27.2 | 26.2 | 80.1 | 61.1 | 51.5 | 11.0 | 3.1 | -7.5 |
|---|
| Depreciation & Amortization | | 1.4 | 5.3 | 3.1 | 2.2 | 1.2 | 2.7 | 4.2 | 4.2 | 1.3 | 1.4 | 1.3 | 1.0 | 0.8 | 0.4 | 0.3 | 0.3 | 0.3 |
|---|
| Stock-Based Compensation | | 18.4 | 21.6 | 20.7 | 16.2 | 10.4 | 10.0 | 11.7 | 11.6 | 13.3 | 14.7 | 14.9 | 10.9 | 8.1 | 6.5 | 7.4 | 7.1 | 8.8 |
|---|
| Change Working Capital | | 41.3 | 68.3 | 45.4 | 49.9 | 42.5 | 51.3 | 16.0 | 36.2 | 10.0 | 2.3 | -0.7 | 8.0 | -1.3 | 10.9 | -7.6 | 3.2 | 0.7 |
|---|
| Change In Accounts Receivable | | -8.1 | -2.3 | -9.0 | -6.2 | -0.7 | -3.5 | -0.2 | 0.0 | 3.8 | -3.5 | 9.8 | -9.3 | -0.4 | -5.5 | -3.7 | -0.8 | -1.9 |
|---|
| Change In Accounts Payable | | -0.7 | -7.2 | 3.4 | 12.1 | 0.0 | -1.1 | 1.3 | 0.7 | -4.3 | 2.4 | -8.0 | 3.0 | -0.4 | 0.9 | 0.9 | 0.1 | 0.6 |
|---|
| Change In Inventories | | 2.3 | 0.0 | 0.0 | 0.0 | 0.0 | -1.5 | 15.4 | 32.2 | 4.0 | 15.0 | -3.7 | 0.0 | 0.0 | 0.0 | 0.0 | 4.9 | 0.0 |
|---|
| Other Non-cash Items | | -42.3 | -55.9 | -22.0 | -84.7 | -48.5 | -38.8 | 35.3 | -24.6 | -17.6 | -6.0 | 1.4 | 2.1 | 1.5 | 0.8 | 0.1 | 3.1 | -0.1 |
|---|
| Cash from Operations | | 96.7 | 0.0 | 0.0 | 85.6 | 55.1 | 75.3 | 29.4 | 46.8 | 37.5 | 48.5 | 54.9 | 155.1 | 82.6 | 70.1 | 11.2 | 13.7 | 2.1 |
| 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 | | 40.0 | 19.7 | 24.8 | 24.6 | 27.3 | -0.3 | 19.7 | 22.1 | 19.1 | 13.0 |
|---|
| Depreciation & Amortization | | 3.7 | 1.2 | 1.0 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | -0.7 | 0.6 |
|---|
| Stock-Based Compensation | | 5.0 | 4.9 | 5.5 | 6.2 | 4.7 | 5.2 | 5.6 | 5.2 | 3.8 | 3.9 |
|---|
| Change Working Capital | | 29.5 | 29.6 | 27.8 | -17.0 | 19.2 | 31.6 | 16.4 | -21.8 | 27.8 | 19.0 |
|---|
| Change In Accounts Receivable | | -2.9 | -3.0 | 4.0 | -0.4 | 0.3 | -2.2 | -2.9 | -4.2 | 1.1 | -2.1 |
|---|
| Change In Accounts Payable | | -5.9 | -5.2 | 1.0 | -0.2 | -1.4 | 5.5 | -3.1 | 3.7 | 3.2 | -4.5 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.3 | 0.0 |
|---|
| Other Non-cash Items | | -22.0 | -5.8 | -18.7 | -14.2 | -15.0 | 12.6 | -8.9 | -12.9 | -35.0 | -6.5 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 37.3 | 28.3 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -3.5 | -0.2 | -0.1 | -0.1 | -0.2 | -0.3 | -0.5 | 0.0 | -0.1 | -2.4 | -1.1 | -2.6 | -4.9 | -6.2 | -0.2 | -0.1 | -0.1 |
|---|
| Acquisitions | | 17.5 | -270.3 | 0.6 | -1.0 | 15.6 | 2.4 | 12.4 | 0.0 | -239.3 | -2.1 | -11.8 | 0.0 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -32.3 | -20.1 | -70.1 | -68.6 | -89.6 | -121.3 | 0.0 | -8.1 | 0.0 | -111.8 | -99.1 | -14.5 | -3.2 | -3.6 | -10.0 | -8.1 | -6.9 |
|---|
| Sales of Investment | | 56.2 | 12.6 | 48.2 | 123.6 | 52.2 | 19.6 | 16.5 | 3.2 | 65.6 | 95.3 | 22.7 | 4.8 | 0.9 | 2.8 | 7.8 | 7.5 | 7.7 |
|---|
| Other Investing Activities | | -27.1 | 0.0 | 0.0 | 28.1 | -15.6 | 0.0 | 0.0 | -2.1 | -8.0 | -16.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 20.4 | 0.0 | 0.0 | 82.0 | -37.7 | -99.6 | 28.4 | -7.0 | -181.8 | -37.0 | -89.3 | -12.3 | -5.8 | -7.0 | -2.4 | -0.7 | 0.6 |
| 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 | | -0.1 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -2.2 | 0.0 |
|---|
| Acquisitions | | -270.3 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 1.5 | 16.0 |
|---|
| Investments | | 0.0 | -13.6 | -4.0 | 0.0 | -12.3 | -43.7 | -11.7 | -2.5 | -1.8 | -16.3 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.4 | 5.7 | 37.1 | 0.1 | 5.2 | 50.1 | 0.3 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.5 | -16.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 46.2 | -16.1 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -40.0 | 0.0 | 0.0 | -97.8 | 0.0 | 0.0 | -179.0 | -21.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 41.5 | 512.9 | 237.4 | 50.6 | 3.5 | 131.9 | 167.5 | 25.1 | 194.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 175.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.3 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -47.9 | -102.7 | -62.9 | -3.6 | -3.4 | -34.5 | -31.2 | -2.3 | -2.9 | -7.9 | -39.4 | -24.1 | -6.5 | -1.6 | -2.3 | -2.2 | 0.0 |
|---|
| Dividends Paid | | -20.4 | 0.0 | 0.0 | -20.1 | -19.4 | -19.5 | -20.1 | -20.4 | -19.2 | -43.8 | -43.7 | -78.5 | -10.8 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | -47.8 | 0.0 | 0.0 | -10.1 | 0.0 | 146.5 | -5.4 | 0.2 | 191.3 | 0.5 | 0.2 | 4.5 | 1.5 | 1.6 | 4.7 | 0.5 | 0.0 |
|---|
| Cash from Financing | | -68.2 | 0.0 | 0.0 | -171.6 | -22.8 | 92.6 | -60.2 | -43.6 | 169.2 | -51.1 | -82.8 | -98.1 | -15.8 | 0.0 | 6.7 | -1.6 | 0.0 |
| 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 | 0.0 | 0.0 |
|---|
| Debt Issued | | 956.2 | 440.9 | 2.1 | 0.3 | 0.3 | 236.1 | 1.0 | 0.0 | 0.1 | 0.4 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 |
|---|
| Repurchase of Common Stock | | 102.7 | -90.0 | -1.9 | -12.7 | 0.1 | -198.9 | 0.0 | -7.8 | -40.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.2 | -5.3 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -40.0 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -45.2 | -5.3 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -45.1 | 130.5 | 51.9 | -2.8 | -8.6 | 67.3 | -1.5 | -2.8 | 23.6 | -38.5 | -117.3 | 44.8 | 61.0 | 63.1 | 15.6 | 11.4 | 2.8 |
|---|
| Closing Cash Balance | | 132.5 | 311.7 | 181.2 | 129.3 | 132.1 | 140.7 | 73.4 | 75.0 | 77.8 | 54.2 | 92.7 | 210.1 | 165.3 | 104.3 | 41.2 | 25.6 | 14.2 |
| 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 | | -244.1 | 362.2 | 23.3 | -10.8 | 4.7 | 44.0 | 15.5 | -12.4 | -54.0 | 5.7 |
|---|
| Closing Cash Balance | | 311.7 | 555.9 | 193.7 | 170.4 | 181.2 | 176.5 | 132.5 | 116.9 | 35.5 | 89.5 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 93.3 | 149.2 | 113.3 | 83.3 | 54.9 | 75.0 | 28.9 | 46.8 | 37.4 | 46.1 | 53.8 | 152.5 | 77.7 | 63.9 | 11.0 | 13.6 | 2.0 |
|---|
| Real Free Cash Flow | | 74.8 | 127.6 | 92.6 | 67.1 | 44.5 | 65.0 | 17.2 | 35.2 | 24.1 | 31.4 | 38.9 | 141.6 | 69.6 | 57.5 | 3.6 | 6.4 | -6.7 |
| 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 | | 56.1 | 48.0 | 38.7 | 6.3 | 34.0 | 47.1 | 31.6 | -1.7 | 35.1 | 28.3 |
|---|
| Real Free Cash Flow | | 51.2 | 43.2 | 33.2 | 0.1 | 29.3 | 41.9 | 26.0 | -6.9 | 31.3 | 24.4 |