Swipe horizontally to view all columns.
| Income Statement (Quarterly) |
2025-09-30 |
2025-06-30 |
2025-03-31 |
2024-12-31 |
| Revenue |
383,700,000 |
394,800,000 |
317,400,000 |
448,100,000 |
| Cost of Revenue |
257,100,000 |
265,100,000 |
217,800,000 |
292,600,000 |
| Gross Profit |
126,600,000 |
129,700,000 |
99,600,000 |
155,500,000 |
| R&D Expenses |
0 |
0 |
0 |
0 |
| SG&A Expenses |
87,400,000 |
82,600,000 |
92,700,000 |
91,300,000 |
| Operating Expenses |
100,600,000 |
96,700,000 |
106,300,000 |
113,500,000 |
| Operating Income |
26,000,000 |
33,000,000 |
-6,700,000 |
42,000,000 |
| Interest Expense |
12,500,000 |
11,900,000 |
10,800,000 |
11,800,000 |
| Income Before Tax |
14,700,000 |
22,700,000 |
-16,500,000 |
31,600,000 |
| Income Tax Expense |
10,700,000 |
-6,500,000 |
-3,300,000 |
11,000,000 |
| Net Income |
4,000,000 |
29,200,000 |
-13,200,000 |
20,600,000 |
| EPS |
0.04 |
0.32 |
-0.14 |
0.22 |
| EPS Diluted |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Statement (Annual) |
2024-12-31 |
2023-12-31 |
2022-12-31 |
2021-12-31 |
2020-12-31 |
| Revenue |
1,666,200,000 |
1,832,800,000 |
1,947,600,000 |
2,025,300,000 |
1,655,200,000 |
| Cost of Revenue |
1,110,800,000 |
1,234,500,000 |
1,395,300,000 |
1,410,400,000 |
1,162,800,000 |
| Gross Profit |
555,400,000 |
598,300,000 |
552,300,000 |
614,900,000 |
492,400,000 |
| R&D Expenses |
0 |
0 |
0 |
0 |
0 |
| SG&A Expenses |
371,800,000 |
395,300,000 |
376,700,000 |
392,600,000 |
336,300,000 |
| Operating Expenses |
592,400,000 |
553,600,000 |
418,200,000 |
438,900,000 |
369,100,000 |
| Operating Income |
-37,000,000 |
44,700,000 |
159,800,000 |
151,000,000 |
112,400,000 |
| Interest Expense |
52,600,000 |
58,600,000 |
45,600,000 |
46,300,000 |
38,800,000 |
| Income Before Tax |
-87,300,000 |
-13,100,000 |
14,900,000 |
111,400,000 |
78,600,000 |
| Income Tax Expense |
14,300,000 |
8,700,000 |
28,100,000 |
9,500,000 |
16,600,000 |
| Net Income |
-101,600,000 |
-21,800,000 |
-13,200,000 |
101,900,000 |
62,000,000 |
| EPS |
-1.06 |
-0.23 |
-0.14 |
1.07 |
0.65 |
| EPS Diluted |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Balance Sheet (Quarterly) |
2024-12-31 |
2023-12-31 |
2022-12-31 |
2021-12-31 |
| Cash and Cash Equivalents |
74,100,000 |
66,400,000 |
62,200,000 |
41,200,000 |
| Short Term Investments |
0 |
0 |
0 |
0 |
| Net Receivables |
348,900,000 |
430,700,000 |
384,100,000 |
416,100,000 |
| Inventory |
270,400,000 |
327,500,000 |
395,200,000 |
428,000,000 |
| Total Current Assets |
731,500,000 |
855,400,000 |
882,300,000 |
924,900,000 |
| Property Plant Equipment |
218,500,000 |
261,100,000 |
273,900,000 |
319,800,000 |
| Goodwill and Intangibles |
1,156,000,000 |
1,405,700,000 |
1,518,500,000 |
1,704,700,000 |
| Total Assets |
2,228,400,000 |
2,644,800,000 |
2,794,700,000 |
3,091,300,000 |
| Account Payables |
167,300,000 |
183,700,000 |
239,500,000 |
308,200,000 |
| Short Term Debt |
72,800,000 |
57,200,000 |
81,200,000 |
67,400,000 |
| Total Current Liabilities |
490,300,000 |
542,000,000 |
589,000,000 |
708,600,000 |
| Long Term Debt |
850,200,000 |
959,000,000 |
1,011,700,000 |
1,043,100,000 |
| Total Liabilities |
1,622,300,000 |
1,857,800,000 |
1,984,600,000 |
2,226,500,000 |
| Retained Earnings |
-687,600,000 |
-556,000,000 |
-504,400,000 |
-462,000,000 |
| Total Shareholders Equity |
606,100,000 |
787,000,000 |
810,100,000 |
864,800,000 |
| Balance Sheet (Annual) |
2024-12-31 |
2023-12-31 |
2022-12-31 |
2021-12-31 |
2020-12-31 |
| Cash and Cash Equivalents |
74,100,000 |
66,400,000 |
62,200,000 |
41,200,000 |
36,600,000 |
| Short Term Investments |
0 |
0 |
0 |
0 |
0 |
| Net Receivables |
348,900,000 |
430,700,000 |
384,100,000 |
416,100,000 |
356,000,000 |
| Inventory |
270,400,000 |
327,500,000 |
395,200,000 |
428,000,000 |
305,100,000 |
| Total Current Assets |
731,500,000 |
855,400,000 |
882,300,000 |
924,900,000 |
728,200,000 |
| Property Plant Equipment |
218,500,000 |
261,100,000 |
273,900,000 |
319,800,000 |
330,600,000 |
| Goodwill and Intangibles |
1,156,000,000 |
1,405,700,000 |
1,518,500,000 |
1,704,700,000 |
1,804,400,000 |
| Total Assets |
2,228,400,000 |
2,644,800,000 |
2,794,700,000 |
3,091,300,000 |
3,048,700,000 |
| Account Payables |
167,300,000 |
183,700,000 |
239,500,000 |
308,200,000 |
180,200,000 |
| Short Term Debt |
72,800,000 |
57,200,000 |
81,200,000 |
67,400,000 |
99,100,000 |
| Total Current Liabilities |
490,300,000 |
542,000,000 |
589,000,000 |
708,600,000 |
556,900,000 |
| Long Term Debt |
850,200,000 |
959,000,000 |
1,011,700,000 |
1,043,100,000 |
1,131,100,000 |
| Total Liabilities |
1,622,300,000 |
1,857,800,000 |
1,984,600,000 |
2,226,500,000 |
2,306,000,000 |
| Retained Earnings |
-687,600,000 |
-556,000,000 |
-504,400,000 |
-462,000,000 |
-537,300,000 |
| Total Shareholders Equity |
606,100,000 |
787,000,000 |
810,100,000 |
864,800,000 |
742,700,000 |
| Cash Flow Statement (Quarterly) |
2024-12-31 |
2023-12-31 |
2022-12-31 |
2021-12-31 |
| Net Income |
-101,600,000 |
-21,800,000 |
-13,200,000 |
101,900,000 |
| Depreciation & Amortization |
73,100,000 |
76,100,000 |
79,400,000 |
85,700,000 |
| Stock Based Compensation |
11,900,000 |
14,800,000 |
9,500,000 |
15,200,000 |
| Change in Working Capital |
4,500,000 |
-12,500,000 |
-79,000,000 |
-50,800,000 |
| Operating Cash Flow |
148,200,000 |
128,700,000 |
77,600,000 |
159,600,000 |
| Capital Expenditure |
-15,900,000 |
-13,800,000 |
-16,500,000 |
-21,200,000 |
| Investments |
-15,900,000 |
-13,800,000 |
-16,500,000 |
-21,200,000 |
| Investing Cash Flow |
-12,300,000 |
-11,200,000 |
-9,300,000 |
-5,800,000 |
| Debt Repayment |
-74,700,000 |
-87,500,000 |
-220,500,000 |
-766,300,000 |
| Common Stock Issued/Repurchased |
-15,000,000 |
-1,700,000 |
-15,100,000 |
0 |
| Dividends Paid |
-28,400,000 |
-28,500,000 |
-28,600,000 |
-25,800,000 |
| Financing Cash Flow |
-122,600,000 |
-117,700,000 |
-48,300,000 |
-147,200,000 |
| Free Cash Flow |
132,300,000 |
114,900,000 |
61,100,000 |
138,400,000 |
| Net Change in Cash |
7,700,000 |
4,200,000 |
21,000,000 |
4,600,000 |
| Cash Flow Statement (Annual) |
2024-12-31 |
2023-12-31 |
2022-12-31 |
2021-12-31 |
2020-12-31 |
| Net Income |
-101,600,000 |
-21,800,000 |
-13,200,000 |
101,900,000 |
62,000,000 |
| Depreciation & Amortization |
73,100,000 |
76,100,000 |
79,400,000 |
85,700,000 |
70,700,000 |
| Stock Based Compensation |
11,900,000 |
14,800,000 |
9,500,000 |
15,200,000 |
6,500,000 |
| Change in Working Capital |
4,500,000 |
-12,500,000 |
-79,000,000 |
-50,800,000 |
-16,100,000 |
| Operating Cash Flow |
148,200,000 |
128,700,000 |
77,600,000 |
159,600,000 |
119,200,000 |
| Capital Expenditure |
-15,900,000 |
-13,800,000 |
-16,500,000 |
-21,200,000 |
-15,300,000 |
| Investments |
-15,900,000 |
-13,800,000 |
-16,500,000 |
-21,200,000 |
-15,300,000 |
| Investing Cash Flow |
-12,300,000 |
-11,200,000 |
-9,300,000 |
-5,800,000 |
-354,700,000 |
| Debt Repayment |
-74,700,000 |
-87,500,000 |
-220,500,000 |
-766,300,000 |
-151,900,000 |
| Common Stock Issued/Repurchased |
-15,000,000 |
-1,700,000 |
-15,100,000 |
0 |
-18,900,000 |
| Dividends Paid |
-28,400,000 |
-28,500,000 |
-28,600,000 |
-25,800,000 |
-24,600,000 |
| Financing Cash Flow |
-122,600,000 |
-117,700,000 |
-48,300,000 |
-147,200,000 |
244,700,000 |
| Free Cash Flow |
132,300,000 |
114,900,000 |
61,100,000 |
138,400,000 |
103,900,000 |
| Net Change in Cash |
7,700,000 |
4,200,000 |
21,000,000 |
4,600,000 |
8,800,000 |