ZUMZ
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 | | 929.1 | 929.1 | 889.2 | 875.5 | 958.4 | 1,183.9 | 990.7 | 1,034.1 | 978.6 | 927.4 | 836.3 | 804.2 | 811.6 | 724.3 | 669.4 | 555.9 | 478.8 |
|---|
| Cost of Revenues | | 596.5 | 596.5 | 586.2 | 594.6 | 633.7 | 727.1 | 640.6 | 667.6 | 642.7 | 617.5 | 561.3 | 535.6 | 524.5 | 462.6 | 428.1 | 354.2 | 308.5 |
|---|
| Gross Profit | | 332.5 | 332.5 | 303.0 | 280.9 | 324.7 | 456.7 | 350.0 | 366.6 | 335.9 | 309.9 | 275.0 | 268.6 | 287.1 | 261.8 | 241.3 | 201.7 | 170.4 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 291.3 | 239.1 | 214.3 | 184.3 | 279.2 | 222.5 | 210.2 | 177.4 | 281.8 | 216.3 |
|---|
| Cost of Revenues | | 179.9 | 149.3 | 138.3 | 129.0 | 178.1 | 144.2 | 138.4 | 125.5 | 185.2 | 143.1 |
|---|
| Gross Profit | | 111.4 | 89.8 | 76.0 | 55.3 | 101.0 | 78.3 | 71.8 | 51.9 | 96.7 | 73.2 |
| 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 | 345.7 | 293.6 | 298.9 | 253.1 | 280.8 | 274.9 | 261.1 | 235.3 | 222.5 | 215.5 | 188.9 | 172.7 | 141.4 | 133.0 |
|---|
| Depreciation & Amortization | | 21.1 | 21.1 | 22.2 | 22.8 | 21.6 | 22.9 | 24.1 | 25.4 | 27.3 | 27.3 | 27.9 | 30.4 | 29.2 | 26.6 | 23.0 | 19.7 | 17.9 |
|---|
| Total Operating Expenses | | 314.9 | 315.5 | 301.1 | 345.7 | 293.6 | 298.9 | 253.1 | 280.8 | 274.9 | 261.1 | 235.3 | 222.5 | 215.5 | 188.9 | 172.7 | 141.4 | 133.0 |
|---|
| Operating Income | | 18.9 | 18.9 | 2.0 | -64.8 | 31.1 | 157.8 | 96.9 | 85.8 | 61.1 | 48.8 | 39.7 | 46.2 | 71.6 | 72.8 | 68.5 | 60.2 | 37.4 |
| 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 | 88.3 | 73.4 |
|---|
| Depreciation & Amortization | | 5.1 | 5.3 | 5.3 | 5.4 | 5.5 | 0.0 | 5.5 | 5.6 | 6.6 | 5.3 |
|---|
| Total Operating Expenses | | 85.8 | 78.0 | 75.9 | 75.2 | 80.9 | 75.9 | 72.2 | 72.0 | 88.3 | 73.4 |
|---|
| Operating Income | | 26.4 | 12.3 | 0.1 | -19.9 | 20.1 | 2.4 | -0.4 | -20.1 | 8.4 | -0.2 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.0 | 4.7 | 4.2 | 3.5 | 1.9 | 3.6 | 3.5 | 3.7 | 1.7 | 0.5 | 0.0 | 0.5 | 0.6 | 0.7 | 1.4 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | -1.4 | -2.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 5.2 | 5.2 | 2.1 | 2.9 | 1.4 | 2.7 | 5.5 | 5.2 | -0.4 | -0.9 | 0.4 | -0.8 | -0.6 | -1.6 | 0.3 | -0.4 | 0.0 |
|---|
| IBT | | 24.1 | 24.1 | 4.1 | -61.9 | 32.5 | 160.5 | 102.5 | 91.0 | 62.3 | 48.4 | 40.2 | 45.9 | 71.7 | 72.0 | 70.3 | 61.7 | 38.9 |
|---|
| Income Tax Expense | | 10.7 | 10.7 | 5.8 | 0.7 | 11.4 | 41.2 | 26.2 | 24.1 | 17.1 | 21.6 | 14.3 | 17.1 | 28.5 | 26.0 | 28.1 | 24.3 | 14.7 |
|---|
| Net Income | | 13.4 | 13.4 | -1.7 | -62.6 | 21.0 | 119.3 | 76.2 | 66.9 | 45.2 | 26.8 | 25.9 | 28.8 | 43.2 | 45.9 | 42.2 | 37.4 | 24.2 |
| 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 | | -3.9 | 0.9 | 0.8 | 2.3 | 0.7 | 1.0 | 1.1 | 0.0 | 0.9 | 0.9 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 |
|---|
| Other Expense | | 0.2 | 0.1 | 0.8 | 4.1 | -0.2 | 0.8 | 0.9 | 0.5 | 1.5 | -0.1 |
|---|
| IBT | | 26.5 | 12.4 | 0.9 | -15.8 | 20.0 | 3.2 | 0.6 | -19.6 | -31.3 | -0.2 |
|---|
| Income Tax Expense | | 7.0 | 3.2 | 1.9 | -1.4 | 5.2 | 2.0 | 1.4 | -2.8 | 2.2 | 2.0 |
|---|
| Net Income | | 19.5 | 9.2 | -1.0 | -14.3 | 14.8 | 1.2 | -0.8 | -16.8 | -33.5 | -2.2 |
| 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 | $-3.25 | $1.10 | $4.93 | $3.06 | $2.65 | $1.81 | $1.09 | $1.05 | $1.05 | $1.50 | $1.54 | $1.37 | $1.22 | $0.81 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-3.25 | $1.08 | $4.85 | $3.00 | $2.62 | $1.79 | $1.08 | $1.04 | $1.04 | $1.47 | $1.52 | $1.35 | $1.20 | $0.79 |
|---|
| Shares Outstanding | | 16.8 | 16.8 | 18.9 | 19.3 | 19.2 | 24.2 | 24.9 | 25.2 | 24.9 | 24.7 | 24.7 | 27.5 | 28.9 | 29.8 | 30.7 | 30.5 | 30.0 |
|---|
| Diluted Shares Outstanding | | 17.2 | 17.2 | 18.9 | 19.3 | 19.4 | 24.6 | 25.4 | 25.5 | 25.2 | 24.9 | 24.9 | 27.7 | 29.3 | 30.2 | 31.3 | 31.1 | 30.8 |
| 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 | $-1.73 | $-0.12 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-1.73 | $-0.12 |
|---|
| Shares Outstanding | | 16.8 | 16.2 | 16.7 | 18.1 | 18.5 | 18.5 | 19.3 | 19.5 | 19.3 | 19.3 |
|---|
| Diluted Shares Outstanding | | 17.2 | 16.7 | 16.7 | 18.1 | 18.8 | 18.9 | 19.3 | 19.5 | 19.3 | 19.3 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 65.8 | 112.7 | 88.9 | 81.5 | 117.2 | 73.6 | 52.4 | 52.4 | 24.0 | 20.2 | 43.2 | 20.9 | 19.6 | 17.6 | 14.8 | 11.4 |
|---|
| Short Term Investments | | 61.2 | 34.9 | 82.7 | 92.0 | 177.3 | 301.9 | 198.8 | 112.9 | 97.9 | 58.6 | 32.4 | 133.8 | 97.5 | 85.6 | 158.0 | 117.4 |
|---|
| Total Cash & ST Investments | | 127.0 | 147.6 | 171.6 | 173.5 | 294.5 | 375.5 | 251.2 | 165.3 | 121.9 | 78.8 | 75.6 | 154.6 | 117.2 | 103.2 | 172.8 | 128.8 |
|---|
| Accounts Receivable | | 23.1 | 12.8 | 13.8 | 20.6 | 14.4 | 16.6 | 16.8 | 17.8 | 17.0 | 12.5 | 12.8 | 12.7 | 10.3 | 9.5 | 6.3 | 6.1 |
|---|
| Inventory | | 158.8 | 146.6 | 128.8 | 134.8 | 128.7 | 134.4 | 135.1 | 129.3 | 125.8 | 106.9 | 98.3 | 93.9 | 87.2 | 77.6 | 65.0 | 56.3 |
|---|
| Other Current Assets | | 17.9 | 15.4 | 12.4 | 11.3 | 10.0 | 8.8 | 9.5 | 14.8 | 14.4 | 13.1 | 12.2 | 18.6 | 15.2 | 13.1 | 9.4 | 9.6 |
|---|
| Total Current Assets | | 326.8 | 322.4 | 326.6 | 340.2 | 447.6 | 535.3 | 412.6 | 327.2 | 279.2 | 211.4 | 198.9 | 279.8 | 229.8 | 203.3 | 253.5 | 200.9 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 78.8 | 62.5 | 112.7 | 48.5 | 65.8 | 74.9 | 88.9 | 49.0 | 57.9 | 66.7 |
|---|
| Short Term Investments | | 27.9 | 38.4 | 34.9 | 50.8 | 61.2 | 71.8 | 82.7 | 86.9 | 82.1 | 88.7 |
|---|
| Total Cash & ST Investments | | 106.7 | 101.0 | 147.6 | 99.3 | 127.0 | 146.6 | 171.6 | 135.8 | 140.0 | 155.3 |
|---|
| Accounts Receivable | | 22.0 | 14.8 | 12.8 | 14.9 | 23.1 | 13.4 | 13.8 | 23.0 | 23.9 | 20.7 |
|---|
| Inventory | | 157.7 | 149.9 | 146.6 | 187.2 | 158.8 | 146.8 | 128.8 | 175.9 | 156.7 | 147.9 |
|---|
| Other Current Assets | | 14.3 | 15.5 | 15.4 | 16.9 | 17.9 | 14.2 | 12.4 | 11.3 | 14.5 | 12.8 |
|---|
| Total Current Assets | | 300.8 | 281.2 | 322.4 | 318.4 | 326.8 | 321.0 | 326.6 | 346.0 | 335.1 | 336.6 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 291.3 | 263.4 | 287.3 | 316.0 | 321.6 | 365.5 | 414.8 | 120.5 | 128.9 | 129.7 | 137.2 | 135.6 | 127.3 | 115.5 | 89.5 | 78.2 |
|---|
| Goodwill | | 15.4 | 15.3 | 15.4 | 56.6 | 57.6 | 61.5 | 57.1 | 58.8 | 62.9 | 56.0 | 54.2 | 55.9 | 64.2 | 64.6 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 14.2 | 13.6 | 14.2 | 14.4 | 14.7 | 16.0 | 14.6 | 15.3 | 16.7 | 14.6 | 11.8 | 13.1 | 18.0 | 20.5 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 9.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.0 | -5.2 | -3.9 | 2.4 | 2.8 |
|---|
| Other Long-Term Assets | | 2.5 | 11.6 | 76.0 | 12.5 | 11.8 | 10.2 | 8.9 | 7.2 | 7.7 | 8.0 | 7.9 | 9.4 | 4.0 | 5.3 | 0.5 | 0.9 |
|---|
| Total Long-Term Assets | | 342.7 | 312.5 | 392.9 | 407.7 | 414.4 | 463.1 | 501.7 | 207.0 | 220.3 | 215.3 | 215.8 | 213.9 | 213.6 | 205.8 | 108.7 | 100.8 |
|---|
| Total Assets | | 669.5 | 634.9 | 664.2 | 747.9 | 862.0 | 998.4 | 914.3 | 534.2 | 499.5 | 426.7 | 414.7 | 493.7 | 443.4 | 409.1 | 362.2 | 301.6 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 271.6 | 265.6 | 263.4 | 277.5 | 291.3 | 282.4 | 287.3 | 305.9 | 315.7 | 310.5 |
|---|
| Goodwill | | 15.3 | 15.3 | 15.3 | 15.4 | 15.4 | 15.4 | 15.4 | 55.1 | 56.9 | 56.9 |
|---|
| Intangible Assets | | 14.9 | 14.7 | 13.6 | 14.2 | 14.2 | 14.1 | 14.2 | 13.8 | 14.4 | 14.4 |
|---|
| Long-Term Investments | | 5.9 | 0.0 | 0.0 | 0.0 | 0.0 | 8.8 | 5.4 | 5.2 | 5.3 | 7.0 |
|---|
| Other Long-Term Assets | | 6.2 | 12.1 | 11.6 | 11.9 | 11.9 | 3.7 | 6.8 | 6.1 | 6.2 | 5.0 |
|---|
| Total Long-Term Assets | | 322.6 | 317.9 | 312.5 | 327.6 | 342.7 | 335.6 | 392.9 | 397.0 | 410.8 | 404.9 |
|---|
| Total Assets | | 623.4 | 599.1 | 634.9 | 646.0 | 669.5 | 656.6 | 719.5 | 743.0 | 745.8 | 741.5 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 75.0 | 49.4 | 38.9 | 40.4 | 55.6 | 69.8 | 47.8 | 35.3 | 37.9 | 25.5 | 21.9 | 32.1 | 18.3 | 16.1 | 21.7 | 16.4 |
|---|
| Short-Term Debt | | 62.8 | 56.0 | 121.8 | 65.5 | 63.6 | 67.0 | 61.8 | 12.2 | 25.5 | 36.5 | 37.3 | 36.5 | 35.2 | 34.3 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 43.0 | 32.2 | -23.6 | 33.8 | 58.6 | 53.0 | 45.0 | 39.2 | 26.9 | 1.1 | 0.9 | 4.3 | 1.7 | 2.5 | 33.8 | 29.1 |
|---|
| Current Liabilities | | 180.8 | 155.5 | 144.1 | 145.8 | 184.4 | 195.5 | 159.7 | 93.1 | 99.2 | 73.6 | 69.1 | 81.4 | 61.4 | 57.2 | 55.6 | 45.5 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 69.2 | 49.0 | 49.4 | 72.5 | 75.0 | 62.3 | 38.9 | 74.3 | 69.8 | 59.6 |
|---|
| Short-Term Debt | | 55.6 | 54.4 | 56.0 | 59.1 | 62.8 | 118.4 | 121.8 | 138.2 | 132.2 | 127.7 |
|---|
| Other Current Liabilities | | 46.2 | 43.5 | 32.2 | 38.5 | 43.0 | -23.4 | -23.6 | -30.7 | -32.2 | -26.2 |
|---|
| Current Liabilities | | 171.0 | 146.9 | 155.5 | 170.1 | 180.8 | 157.3 | 144.1 | 181.8 | 169.8 | 161.1 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 161.7 | 143.8 | 159.9 | 188.8 | 204.3 | 246.1 | 284.7 | 0.0 | 0.0 | 0.0 | 0.0 | 4.4 | 4.1 | 6.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 161.7 | 199.8 | 220.8 | 254.3 | 267.9 | 313.1 | 346.5 | 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 | 5.7 | 4.6 | 5.5 | 3.1 | 5.7 |
|---|
| Total Liabilities | | 349.7 | 305.9 | 311.0 | 340.6 | 393.7 | 445.8 | 448.2 | 133.7 | 143.6 | 119.6 | 117.7 | 134.2 | 107.7 | 105.7 | 89.9 | 74.9 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 153.1 | 147.4 | 143.8 | 152.0 | 161.7 | 155.0 | 159.9 | 176.2 | 184.4 | 182.5 |
|---|
| Capital Leases | | 208.7 | 201.8 | 199.8 | 211.1 | 224.4 | 155.0 | 159.9 | 245.3 | 250.5 | 246.4 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 55.2 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 331.0 | 300.6 | 305.9 | 328.9 | 349.7 | 319.3 | 366.3 | 363.6 | 360.4 | 349.7 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 199.8 | 203.6 | 196.1 | 188.4 | 180.8 | 171.6 | 161.5 | 153.1 | 146.5 | 141.0 | 135.0 | 129.1 | 115.0 | 108.4 | 99.4 | 91.4 |
|---|
| Retained Earnings | | 138.9 | 149.2 | 176.1 | 238.7 | 301.0 | 380.0 | 317.2 | 256.6 | 209.4 | 182.6 | 177.2 | 241.7 | 216.0 | 189.1 | 172.7 | 135.4 |
|---|
| Comprehensive Income | | -18.8 | -23.8 | -19.0 | -19.8 | -13.5 | 0.9 | -12.6 | -9.2 | 0.0 | -16.5 | -15.2 | -11.3 | 4.7 | 6.0 | 0.1 | 0.0 |
|---|
| Total Common Equity | | 319.8 | 329.0 | 353.2 | 407.3 | 468.3 | 552.6 | 466.1 | 400.5 | 355.9 | 307.1 | 297.0 | 359.5 | 335.7 | 303.4 | 272.3 | 226.7 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 207.4 | 205.6 | 203.6 | 201.9 | 199.8 | 198.0 | 196.1 | 194.2 | 192.2 | 190.6 |
|---|
| Retained Earnings | | 100.7 | 109.6 | 149.2 | 134.4 | 138.9 | 159.3 | 176.1 | 209.6 | 211.8 | 220.3 |
|---|
| Comprehensive Income | | -15.7 | -16.7 | -23.8 | -19.2 | -18.8 | -20.0 | -19.0 | -24.3 | -18.6 | -19.1 |
|---|
| Total Common Equity | | 292.4 | 298.5 | 329.0 | 317.1 | 319.8 | 337.3 | 353.2 | 379.5 | 385.4 | 391.8 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 224.4 | 199.8 | 220.8 | 254.3 | 267.9 | 313.1 | 346.5 | 0.0 | 0.0 | 0.0 | 0.0 | 4.4 | 4.1 | 6.0 | 0.0 | 0.0 |
|---|
| Book Value | | 319.8 | 329.0 | 353.2 | 407.3 | 468.3 | 552.6 | 466.1 | 400.5 | 355.9 | 307.1 | 297.0 | 359.5 | 335.7 | 303.4 | 272.3 | 226.7 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 292.4 | 298.5 | 329.0 | 317.1 | 319.8 | 337.3 | 353.2 | 379.5 | 385.4 | 391.8 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -53.3 | 13.4 | -1.7 | -62.6 | 21.0 | 119.3 | 76.2 | 66.9 | 45.2 | 26.8 | 25.9 | 28.8 | 43.2 | 45.9 | 42.2 | 37.4 | 24.2 |
|---|
| Depreciation & Amortization | | 22.9 | 21.1 | 22.2 | 22.8 | 21.6 | 22.9 | 24.1 | 25.4 | 27.3 | 27.3 | 27.9 | 30.4 | 29.2 | 26.6 | 23.0 | 19.7 | 17.9 |
|---|
| Stock-Based Compensation | | 6.9 | 7.3 | 6.8 | 7.0 | 7.0 | 6.8 | 6.4 | 6.4 | 5.9 | 5.0 | 4.6 | 5.0 | 7.5 | 4.1 | 6.0 | 5.3 | 4.9 |
|---|
| Change Working Capital | | -65.1 | -55.6 | -74.2 | -63.6 | -123.2 | -85.9 | -30.4 | -51.8 | -13.6 | 0.8 | -8.9 | -16.2 | 10.9 | -9.8 | -3.0 | 3.4 | 4.0 |
|---|
| Change In Accounts Receivable | | 0.9 | 2.2 | 1.5 | 6.9 | -1.7 | 2.9 | 0.9 | -2.0 | -2.6 | 0.4 | 0.4 | -1.2 | -0.7 | -0.7 | -2.6 | -0.7 | -0.1 |
|---|
| Change In Accounts Payable | | 3.6 | -2.3 | 11.7 | -0.9 | -15.5 | -14.1 | 20.8 | 12.8 | -2.4 | 11.6 | 3.3 | -9.1 | 14.7 | 1.7 | -5.6 | 4.3 | -0.4 |
|---|
| Change In Inventories | | -3.1 | 5.1 | -21.7 | 5.8 | -5.3 | 2.6 | 3.9 | -6.8 | -6.2 | -14.8 | -8.0 | -6.0 | -10.9 | -10.0 | -3.0 | -8.8 | -5.4 |
|---|
| Other Non-cash Items | | 139.5 | 64.7 | 68.2 | 112.3 | 70.7 | 69.4 | 65.9 | 57.8 | 2.3 | 2.3 | 1.6 | 3.3 | -0.2 | 1.0 | -0.3 | -1.2 | -2.8 |
|---|
| Cash from Operations | | 23.6 | 0.0 | 0.0 | 14.8 | -0.4 | 135.0 | 138.4 | 105.6 | 65.3 | 65.5 | 48.5 | 48.6 | 89.9 | 66.9 | 66.2 | 68.1 | 48.7 |
| 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 | | 19.6 | 9.2 | -1.0 | -14.3 | 14.8 | 1.2 | -0.8 | -16.8 | -33.5 | -2.2 |
|---|
| Depreciation & Amortization | | 5.1 | 5.3 | 5.3 | 5.4 | 5.7 | 5.5 | 5.5 | 5.6 | 6.6 | 5.3 |
|---|
| Stock-Based Compensation | | 1.8 | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | 1.7 | 1.7 | 1.9 | 1.6 |
|---|
| Change Working Capital | | 14.4 | -30.0 | -12.1 | -27.8 | 15.0 | 44.0 | -22.4 | -21.6 | 1.9 | -23.1 |
|---|
| Change In Accounts Receivable | | -0.4 | 9.4 | -6.0 | -0.8 | 1.0 | 7.6 | -8.1 | 1.1 | 8.6 | -0.7 |
|---|
| Change In Accounts Payable | | -24.4 | 3.5 | 20.0 | -1.4 | -20.3 | -2.7 | 12.9 | 21.8 | -35.2 | 4.1 |
|---|
| Change In Inventories | | 35.7 | -23.1 | -7.4 | -0.1 | 37.7 | -28.7 | -11.8 | -18.9 | 49.0 | -21.5 |
|---|
| Other Non-cash Items | | 16.1 | 17.1 | 17.2 | 14.3 | 17.9 | -72.2 | 18.3 | 24.0 | 58.8 | 18.7 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 37.7 | 1.3 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -14.7 | 0.8 | 0.1 | -20.4 | -25.6 | -15.7 | -9.1 | -18.8 | -21.0 | -24.1 | -20.4 | -34.8 | -35.8 | -36.0 | -41.1 | -25.5 | -29.4 |
|---|
| Acquisitions | | -7.8 | 0.0 | 0.0 | 0.0 | 27.1 | 16.7 | 9.3 | 22.8 | 22.8 | -5.4 | -5.4 | 36.0 | 37.5 | 37.5 | -70.7 | 28.6 | 29.4 |
|---|
| Investments | | -38.5 | -23.1 | -3.0 | -38.3 | -1.9 | -160.3 | -222.8 | -236.8 | -148.6 | -129.0 | -86.8 | -59.3 | -126.0 | -124.1 | -121.0 | -194.5 | -179.6 |
|---|
| Sales of Investment | | 62.0 | 27.8 | 50.6 | 50.2 | 81.8 | 277.7 | 121.3 | 152.7 | 133.3 | 89.1 | 61.1 | 158.9 | 87.9 | 110.5 | 191.7 | 152.0 | 165.0 |
|---|
| Other Investing Activities | | 5.9 | 0.0 | 0.0 | 0.0 | -27.1 | -16.7 | -9.3 | -22.8 | -22.8 | 5.4 | 0.0 | -36.0 | -37.5 | -37.5 | 0.0 | -28.6 | -29.4 |
|---|
| Cash from Investing | | 8.8 | 0.0 | 0.0 | -8.5 | 54.2 | 101.6 | -110.5 | -102.9 | -36.4 | -64.0 | -51.5 | 64.7 | -73.9 | -49.6 | -41.1 | -68.1 | -44.0 |
| 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 | | -3.1 | -0.5 | 3.4 | -2.2 | -5.0 | 8.5 | -3.7 | -2.5 | -4.1 | -4.3 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -12.4 | 4.6 |
|---|
| Investments | | -11.0 | -4.1 | -1.0 | -7.1 | -1.0 | 0.0 | 0.0 | -2.0 | -9.7 | -26.8 |
|---|
| Sales of Investment | | 3.1 | 7.8 | 11.8 | 5.1 | 16.5 | 9.9 | 11.6 | 12.5 | 15.6 | 22.2 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.6 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.8 | -8.9 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -23.8 | 0.0 | 0.0 | 0.0 | -4.0 | 0.0 | 0.0 | 0.0 | -35.2 | -20.7 | -22.4 | -43.3 | -9.0 | -4.5 | -0.3 | 0.0 | 0.0 |
|---|
| Debt Issued | | -2.3 | 199.8 | -20.9 | -33.5 | -9.6 | -45.2 | -33.4 | 346.5 | 35.2 | 20.7 | 22.4 | 38.8 | 9.4 | 2.6 | 6.3 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 0.6 | 0.0 | 0.0 | 0.7 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -19.9 | -38.3 | -25.2 | 0.0 | -87.9 | -193.8 | -13.4 | 0.0 | 0.0 | -21.6 | -21.6 | -92.2 | -19.6 | -17.6 | -25.2 | 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 | 0.0 |
|---|
| Other Financing Activities | | 24.2 | 0.0 | 0.0 | 0.7 | 3.5 | 2.4 | 3.7 | 2.0 | 35.3 | 43.6 | 24.0 | 44.7 | 14.6 | 6.8 | 3.0 | 3.4 | 5.1 |
|---|
| Cash from Financing | | -18.9 | 0.0 | 0.0 | 0.7 | -87.3 | -191.4 | -9.7 | 2.0 | 0.1 | 1.3 | -20.1 | -90.8 | -13.9 | -15.2 | -22.5 | 3.4 | 5.1 |
| 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 | | 0.0 | 208.7 | 6.9 | 2.0 | -11.2 | -13.4 | 10.2 | -6.5 | -24.6 | -5.2 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | 0.4 |
|---|
| Repurchase of Common Stock | | 0.0 | -5.6 | -7.5 | -25.2 | 0.0 | -5.6 | -19.6 | 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 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.4 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | | 7.8 | 12.6 | 27.2 | 5.8 | -35.6 | 43.4 | 21.7 | 4.3 | 28.4 | 3.8 | -22.9 | 22.3 | 1.2 | 2.1 | 2.8 | 3.4 | 9.8 |
|---|
| Closing Cash Balance | | 65.8 | 134.1 | 121.5 | 94.3 | 88.5 | 124.1 | 80.7 | 58.6 | 52.4 | 24.0 | 20.2 | 43.2 | 20.9 | 19.6 | 17.6 | 14.8 | 11.4 |
| 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 | | 48.1 | 1.4 | 12.8 | -49.7 | 64.0 | -17.7 | -8.5 | -14.0 | 39.9 | -9.0 |
|---|
| Closing Cash Balance | | 134.1 | 86.0 | 84.7 | 71.8 | 121.5 | 57.6 | 75.2 | 74.9 | 88.9 | 54.2 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 8.9 | 54.3 | 5.7 | -5.6 | -26.0 | 119.2 | 129.4 | 86.8 | 44.3 | 41.5 | 28.1 | 13.8 | 54.2 | 30.9 | 25.2 | 42.6 | 19.3 |
|---|
| Real Free Cash Flow | | 1.9 | 47.0 | -1.1 | -12.6 | -33.0 | 112.4 | 122.9 | 80.4 | 38.4 | 36.4 | 23.5 | 8.8 | 46.7 | 26.8 | 19.2 | 37.3 | 14.5 |
| 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 | | 54.6 | 4.8 | 16.0 | -24.3 | 49.7 | -10.1 | -0.6 | -21.1 | 33.5 | -3.0 |
|---|
| Real Free Cash Flow | | 52.8 | 3.0 | 14.2 | -26.1 | 48.0 | -11.8 | -2.3 | -22.8 | 31.6 | -4.6 |