JJSF - J&J Snack Foods Corp.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||
| Revenue | 1,583.2 | 1,574.8 | 1,558.8 | 1,380.7 | 1,144.6 | 1,022.0 | 1,186.5 | 1,138.3 | 1,084.2 | 992.8 | 976.3 | 919.5 | 867.7 | 830.8 | 744.1 | 696.7 | 653.0 | 629.4 | 568.9 | 514.8 | 457.1 | 416.6 | 364.6 | 353.2 | 351.7 | 321.1 | 288.4 | 262.4 | 220.3 | 186 | 185.4 | 174.4 | 147.2 |
| Cost of Revenue | 1,113.4 | 1,088.6 | 1,089.0 | 1,011.0 | 845.7 | 783.6 | 836.1 | 802.0 | 753.2 | 688.3 | 675.4 | 631.9 | 604.4 | 580.6 | 514.3 | 468.9 | 444.2 | 442.5 | 382.4 | 342.4 | 302.1 | 276.4 | 239.7 | 233.7 | 178.4 | 126.7 | 110.3 | 104.4 | 94.7 | 78 | 77.6 | 68.8 | 54.1 |
| Gross Profit | 469.9 | 486.1 | 469.9 | 369.6 | 298.9 | 238.4 | 350.4 | 336.3 | 331.0 | 304.5 | 300.9 | 287.6 | 263.3 | 250.2 | 229.8 | 227.8 | 208.8 | 186.9 | 186.5 | 172.4 | 155.0 | 140.2 | 124.8 | 119.5 | 173.3 | 194.4 | 178.1 | 158 | 125.6 | 108 | 107.8 | 105.6 | 93.1 |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| R&D Expenses | 0 | 1.2 | 1.2 | 0 | 0.6 | 0 | 0.6 | 0.6 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 369.7 | 369.2 | 358.5 | 306.5 | 226.8 | 214.5 | 232.0 | 225.5 | 212.9 | 191.7 | 190.0 | 180.7 | 165.9 | 165.2 | 152.7 | 150.6 | 141.9 | 143.9 | 139.3 | 126.2 | 114.8 | 105.0 | 94.0 | 91.2 | 150.1 | 145.2 | 125.6 | 112.3 | 94.8 | 83.2 | 84.6 | 78.4 | 68.1 |
| Other Expenses | 15.9 | (1.8) | 0.7 | 1.4 | 0.3 | 6.8 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | (0.0) | (0.4) | (1.4) | 1.2 | 0 | 0 | 0 | (0.0) | 2.7 | 30.4 | 27.7 | 25.2 | 19.3 | 16.9 | 16.1 | 14.8 | 12.8 |
| Operating Expenses | 385.6 | 368.6 | 360.3 | 307.8 | 227.7 | 221.2 | 233.4 | 225.5 | 212.9 | 191.7 | 190.0 | 180.7 | 165.9 | 165.2 | 153.2 | 150.6 | 141.9 | 143.6 | 137.9 | 127.4 | 114.8 | 105.0 | 94.0 | 91.2 | 152.8 | 175.6 | 153.3 | 137.5 | 114.1 | 100.1 | 100.7 | 93.2 | 80.9 |
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | 84.3 | 117.5 | 109.5 | 61.8 | 71.2 | 17.2 | 117.0 | 110.8 | 118.1 | 112.8 | 110.9 | 106.8 | 97.4 | 85.0 | 76.6 | 77.2 | 66.9 | 43.3 | 48.6 | 45.1 | 40.2 | 35.2 | 30.8 | 28.3 | 20.5 | 18.8 | 24.8 | 20.5 | 11.5 | 7.9 | 7.1 | 12.4 | 12.2 |
| Interest Expense | 1.5 | 1.8 | 4.7 | 1.0 | 0.0 | 0.1 | 0 | 0 | 1.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 3.2 | 1.2 | 0.2 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 1.9 | 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 | 0 |
| Profitability | |||||||||||||||||||||||||||||||||
| EBITDA | 161.3 | 191.4 | 174.3 | 115.9 | 123.4 | 74.6 | 165.5 | 157.2 | 158.4 | 152.4 | 149.8 | 147.9 | 131.0 | 117.3 | 114.1 | 107.5 | 96.1 | 67.8 | 75.6 | 69.7 | 62.8 | 58.7 | 55.8 | 59.3 | 54.1 | 49.2 | 52.7 | 45.7 | 30.8 | 24.8 | 23.2 | 27.2 | 25 |
| EBIT | 87.9 | 120.8 | 111.2 | 62.8 | 74.0 | 21.6 | 117.0 | 110.8 | 123.4 | 116.9 | 110.9 | 111.3 | 97.4 | 86.4 | 84.2 | 78.3 | 68.3 | 43.3 | 48.6 | 45.1 | 40.2 | 35.2 | 30.8 | 28.3 | 20.5 | 18.8 | 25.0 | 20.5 | 11.5 | 7.9 | 7.1 | 12.4 | 12.2 |
| Income Before Tax | 86.4 | 118.9 | 107.5 | 61.8 | 74.0 | 21.5 | 126.6 | 118.2 | 122.2 | 116.8 | 111.9 | 111.2 | 100.8 | 86.3 | 84.1 | 78.1 | 68.2 | 45.9 | 51.2 | 48.1 | 41.8 | 35.6 | 31.1 | 28.0 | 18.6 | 15.8 | 22.7 | 18.9 | 12 | 9 | 9.3 | 13.6 | 13.2 |
| Income Tax Expense | 20.8 | 32.4 | 28.6 | 14.5 | 18.4 | 3.2 | 31.8 | 14.6 | 43.0 | 40.8 | 41.7 | 39.4 | 36.4 | 32.2 | 29.0 | 29.7 | 26.9 | 18.0 | 19.0 | 18.6 | 15.8 | 12.9 | 11.2 | 9.9 | 6.7 | 5.9 | 8.4 | 7 | 3.8 | 3.2 | 3.5 | 5.1 | 4.8 |
| Net Income | 65.6 | 86.6 | 78.9 | 47.2 | 55.6 | 18.3 | 94.8 | 103.6 | 79.2 | 76.0 | 70.2 | 71.8 | 64.4 | 54.1 | 55.1 | 48.4 | 41.3 | 27.9 | 32.1 | 29.4 | 26.0 | 22.7 | 19.9 | 18.1 | 11.9 | 10.0 | 14.3 | 11.9 | 8.2 | 5.8 | 5.8 | 8.5 | 8.4 |
| Per Share Data | |||||||||||||||||||||||||||||||||
| EPS (Basic) | 3.37 | 4.46 | 4.10 | 2.47 | 2.92 | 0.97 | 5.04 | 5.54 | 4.23 | 4.07 | 3.76 | 3.85 | 3.43 | 2.87 | 2.95 | 2.61 | 2.23 | 1.49 | 1.72 | 1.60 | 0.72 | 0.64 | 0.56 | 1.03 | 0.70 | 0.56 | 0.79 | 0.33 | 0.23 | 0.16 | 0.31 | 0.21 | 0.20 |
| EPS (Diluted) | 3.36 | 4.45 | 4.08 | 2.46 | 2.91 | 0.96 | 5.00 | 5.51 | 4.21 | 4.05 | 3.73 | 3.82 | 3.41 | 2.86 | 2.93 | 2.59 | 2.21 | 1.47 | 1.69 | 1.57 | 0.70 | 0.62 | 0.55 | 1.00 | 0.68 | 0.55 | 0.77 | 0.32 | 0.23 | 0.16 | 0.31 | 0.21 | 0.20 |
| Shares Outstanding | 19.5 | 19.4 | 19.3 | 19.1 | 19.0 | 18.9 | 18.8 | 18.7 | 18.7 | 18.6 | 18.7 | 18.7 | 18.8 | 18.9 | 18.7 | 18.5 | 18.5 | 18.8 | 18.6 | 18.4 | 18.2 | 17.7 | 17.4 | 17.5 | 17.0 | 17.6 | 18.0 | 18.1 | 17.7 | 17.5 | 19.1 | 19.8 | 20.8 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2009 | 2008 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||||
| Cash & Cash Equivalents | 105.9 | 73.4 | 49.6 | 35.2 | 283.2 | 195.8 | 192.4 | 111.5 | 91.0 | 140.7 | 60.3 | 44.3 | 56.1 | 37.7 | 14.2 | 7.4 | 1.4 | 5.9 | 3.2 | 1.4 | 10.5 | 10.7 | 6.6 | 8.5 |
| Short-Term Investments | 0 | 0 | 0 | 4.0 | 8.0 | 51.2 | 51.1 | 21.0 | 59.1 | 13.5 | 38.7 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 184.1 | 189.2 | 198.1 | 208.2 | 162.9 | 126.6 | 140.9 | 132.3 | 124.6 | 98.3 | 59.7 | 61.9 | 48.0 | 38.2 | 37.9 | 37.0 | 33.6 | 31.9 | 34.4 | 25.5 | 18.2 | 17.5 | 21.6 | 16.1 |
| Inventory | 175.2 | 173.1 | 171.5 | 180.5 | 123.2 | 108.9 | 116.2 | 112.9 | 103.3 | 88.7 | 46.0 | 49.1 | 29.6 | 23.2 | 22.2 | 21.7 | 21.5 | 16.2 | 16.4 | 13.5 | 11.3 | 11 | 11.5 | 10.5 |
| Other Current Assets | 13.2 | 14.6 | 11.0 | 16.8 | 0 | 17.1 | 0 | 5.0 | 3.9 | 13.9 | 4.5 | 17.6 | 3.4 | 2.8 | 0 | 0 | 1.4 | 1.2 | 1.1 | 0.8 | 2.2 | 5.3 | 1.7 | 8.4 |
| Total Current Assets | 478.3 | 450.4 | 430.2 | 444.6 | 584.8 | 499.6 | 506.4 | 382.8 | 381.8 | 355.1 | 211.1 | 177.2 | 138.4 | 100.4 | 75.4 | 67.4 | 57.9 | 56.1 | 55.1 | 41.2 | 42.2 | 44.5 | 41.4 | 43.5 |
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment | 1,161.0 | 543.6 | 474.8 | 386.5 | 321.7 | 319.7 | 253.4 | 242.7 | 227.6 | 184.2 | 97.2 | 93.1 | 89.5 | 87.1 | 94.4 | 104.8 | 109.2 | 102 | 100.1 | 67.2 | 58.2 | 59.2 | 63.1 | 57.4 |
| Goodwill | 185.1 | 185.1 | 185.1 | 184.4 | 121.8 | 121.8 | 102.5 | 102.5 | 102.5 | 86.4 | 60.3 | 60.3 | 46.5 | 0 | 45.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 172.7 | 182.3 | 183.5 | 191.7 | 77.8 | 81.6 | 54.9 | 57.8 | 61.3 | 41.8 | 49.1 | 53.6 | 1.8 | 47.1 | 1.5 | 47.7 | 48.8 | 50.8 | 51.9 | 21.5 | 9.3 | 8.6 | 9.8 | 9.4 |
| Long-Term Investments | 0 | 0 | 0 | 5.7 | 14.1 | 30.9 | 99.3 | 143.5 | 91.2 | 120.2 | 20.0 | (3.6) | (3.4) | 0 | 0.7 | 1.5 | 0 | 1.9 | 3.1 | 3.8 | 10.5 | 0 | 0 | 0 |
| Other Non-Current Assets | (615.6) | 3.8 | 3.7 | 4.0 | 2.0 | 2.9 | (59.1) | (49.6) | (59.8) | (45.5) | (1.5) | 24.2 | 1.3 | 2.1 | (8.6) | (6.1) | 4.2 | (4.8) | (1.3) | (0.3) | (0.5) | 11 | 13.1 | 11.2 |
| Total Non-Current Assets | 903.2 | 914.7 | 847.0 | 799.8 | 567.3 | 586.4 | 513.0 | 549.2 | 485.4 | 435.4 | 228.7 | 231.2 | 139.0 | 136.3 | 144.7 | 157.1 | 162.1 | 157.6 | 158.2 | 95.6 | 80.9 | 78.8 | 86 | 78 |
| Total Assets | 1,381.5 | 1,365.1 | 1,277.2 | 1,244.4 | 1,152.1 | 1,085.9 | 1,019.3 | 932.0 | 867.2 | 790.5 | 439.8 | 408.4 | 277.4 | 236.7 | 220.0 | 224.5 | 220.0 | 213.7 | 213.3 | 136.8 | 123.1 | 123.3 | 127.4 | 121.5 |
| Current Liabilities | ||||||||||||||||||||||||
| Account Payables | 82.4 | 89.3 | 90.8 | 108.1 | 96.8 | 73.1 | 72.0 | 69.6 | 72.7 | 62.0 | 48.2 | 48.6 | 34.5 | 27.3 | 27.7 | 24.5 | 24.9 | 23.3 | 23.2 | 13.3 | 10.4 | 10.6 | 11.9 | 9.2 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 2.2 | 8.2 | 8.4 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 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 Current Liabilities | 26.5 | 23.3 | 23.3 | 21.7 | 18.0 | 16.1 | 21.2 | 20.3 | 19.8 | 16.3 | 0 | 1.7 | 0 | 0 | 0 | 0 | 8.7 | 8.4 | 9 | 8.7 | 7 | 5.9 | 4.5 | 4.4 |
| Total Current Liabilities | 175.7 | 174.1 | 174.9 | 181.8 | 167.6 | 134.1 | 121.2 | 117.9 | 119.0 | 102.3 | 67.7 | 66.2 | 47.6 | 40.1 | 40.2 | 40.7 | 35.8 | 39.9 | 40.6 | 22 | 17.4 | 16.5 | 16.4 | 13.6 |
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long-Term Debt | 0 | 0 | 27 | 55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.4 | 42.5 | 34.7 | 48.2 | 5 | 5 | 5 | 5 | 5 |
| Deferred Tax Liabilities | 91.7 | 87.8 | 81.3 | 97.9 | 91.5 | 93.8 | 61.9 | 52.3 | 62.7 | 48.2 | 27.0 | 23.1 | 19.2 | 13.4 | 10.8 | 9.2 | 8.3 | 7.7 | 4.4 | 3.4 | 3.4 | 5 | 4.7 | 4.9 |
| Other Non-Current Liabilities | 6.1 | 5.0 | 4.2 | 3.6 | 0.4 | 0.5 | 1.7 | 54.3 | 65.0 | 0.8 | 2.0 | 2.0 | 0.5 | 0.7 | 0.3 | 0.1 | 0.1 | 0.2 | 0.4 | 0.5 | 0.6 | 0.7 | 0.8 | 0 |
| Total Non-Current Liabilities | 239.1 | 234.1 | 190.8 | 199.4 | 138.8 | 142.3 | 64.4 | 55.0 | 65.9 | 50.2 | 29.3 | 25.4 | 19.7 | 14.1 | 11.1 | 37.7 | 50.9 | 42.6 | 53 | 8.9 | 9 | 10.7 | 10.5 | 9.9 |
| Total Liabilities | 414.8 | 408.1 | 365.7 | 381.2 | 306.5 | 276.4 | 185.6 | 172.9 | 184.9 | 152.5 | 97.0 | 91.6 | 67.3 | 54.1 | 51.3 | 78.3 | 86.8 | 82.5 | 93.6 | 30.9 | 26.4 | 27.2 | 26.9 | 23.5 |
| Stockholders' Equity | ||||||||||||||||||||||||
| Common Stock | 139.1 | 136.5 | 114.6 | 94.0 | 73.6 | 49.3 | 45.7 | 27.3 | 17.4 | 25.3 | 41.8 | 0 | 33.1 | 28.1 | 34.0 | 29.4 | 28.4 | 36.3 | 39.1 | 36.9 | 35.8 | 0 | 0 | 0 |
| Retained Earnings | 840.2 | 835.8 | 807.1 | 782.9 | 785.4 | 775.8 | 801.0 | 743.7 | 673.8 | 626.1 | 304.5 | 270.4 | 179.1 | 156.4 | 136.5 | 118.4 | 106.5 | 96.5 | 82.3 | 70.4 | 62.2 | 56.4 | 50.6 | 42.1 |
| Accumulated Other Comprehensive Income | (12.6) | (15.3) | (10.2) | (13.7) | (13.4) | (15.6) | (13.0) | (12.0) | (8.9) | (13.4) | (3.4) | (2.0) | (2.1) | (2.0) | (1.8) | (1.6) | (1.6) | (1.6) | (3.4) | (2.8) | (2.8) | (71.4) | (59.8) | (47) |
| Total Stockholders' Equity | 966.7 | 957.0 | 911.5 | 863.2 | 845.7 | 809.5 | 833.8 | 759.1 | 682.3 | 638.0 | 342.8 | 316.8 | 210.1 | 182.6 | 168.7 | 146.1 | 133.3 | 131.2 | 119.7 | 105.9 | 96.7 | 96.1 | 100.5 | 98 |
| Total Liabilities & Equity | 1,381.5 | 1,365.1 | 1,277.2 | 1,244.4 | 1,152.1 | 1,085.9 | 1,019.3 | 932.0 | 867.2 | 790.5 | 439.8 | 408.4 | 277.4 | 236.7 | 220.0 | 224.5 | 220.0 | 213.7 | 213.3 | 136.8 | 123.1 | 123.3 | 127.4 | 121.5 |
| Debt Metrics | ||||||||||||||||||||||||
| Total Debt | 163.6 | 160.5 | 121.9 | 111.6 | 60.5 | 61.6 | 1.1 | 1.1 | 1.2 | 1.6 | 0.4 | 0.5 | 0 | 0 | 0 | 28.5 | 44.7 | 42.9 | 56.6 | 5 | 5 | 5 | 5 | 5 |
| Net Debt | 57.7 | 87.1 | 72.3 | 76.4 | (222.7) | (134.2) | (191.3) | (110.4) | (89.7) | (139.1) | (60.0) | (43.8) | (56.1) | (37.7) | (14.2) | 21.0 | 43.3 | 37 | 53.4 | 3.6 | (5.5) | (5.7) | (1.6) | (3.5) |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||
| Net Income | 65.6 | 86.6 | 78.9 | 47.2 | 55.6 | 18.3 | 94.8 | 103.6 | 79.2 | 76.0 | 26.0 | 22.7 | 19.9 | 18.1 | 11.9 | 10.0 | 14.3 | 11.9 | 8.2 | 5.8 | 5.8 | 8.5 | 8.4 |
| Depreciation & Amortization | 73.3 | 70.6 | 63.1 | 53.1 | 49.4 | 53.0 | 48.6 | 46.5 | 42.4 | 40.1 | 24.3 | 24.1 | 25.0 | 31.0 | 33.5 | 30.4 | 27.7 | 25.2 | 19.3 | 16.9 | 16.1 | 14.8 | 12.8 |
| Stock-Based Compensation | 6.3 | 6.2 | 5.3 | 4.3 | 4.2 | 4.6 | 4.2 | 3.9 | 3.0 | 2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | 3.8 | 3.4 | 12.4 | (88.8) | (4.9) | 6.3 | (10.6) | (20.4) | (8.0) | (6.2) | 2.4 | (2.0) | (0.7) | 0.2 | 3.5 | (4.6) | 2.9 | (1.2) | (7) | 0.8 | (0.2) | 0.3 | (1.3) |
| Other Non-Cash Items | 12.1 | (0.2) | 1.6 | 1.4 | 0.1 | 7.3 | 0.8 | 0.2 | 0.8 | 1.3 | 0.1 | (0.0) | (0.4) | 0.3 | 0.6 | 0.8 | (0.1) | 0.3 | (0.1) | 0 | (0.1) | 0.1 | (0.2) |
| Operating Cash Flow | 165.1 | 173.1 | 172.3 | 26.1 | 101.5 | 92.1 | 147.5 | 123.4 | 125.3 | 121.2 | 52.6 | 47.1 | 46.4 | 51.1 | 49.5 | 37.2 | 48.4 | 37.2 | 20.4 | 21.9 | 20.6 | 23.2 | 20.2 |
| Investing Activities | |||||||||||||||||||||||
| Capital Expenditure | (82.9) | (73.6) | (104.7) | (87.3) | (53.6) | (57.8) | (57.1) | (60.0) | (72.2) | (48.7) | (21.6) | (21.6) | (19.3) | (20.5) | (28.5) | (34.9) | (28.9) | (46.6) | (19.6) | (14.5) | (12.9) | (18.6) | (15.6) |
| Acquisitions | 1.4 | (7.0) | 0 | (221.3) | 6.1 | (57.2) | (1.2) | 2.6 | (47.7) | 2.3 | (16.1) | (12.7) | 0 | 0 | 0 | (1.3) | 0 | 0 | 0 | 0.2 | 2 | 1.7 | 0.2 |
| Purchases of Investments | 0 | 0 | (1.8) | 0 | (6.1) | (6.1) | (26.1) | (91.1) | (39.9) | (41.8) | (31.7) | 1.6 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | (7.4) | (4) | (11.9) | (12.7) |
| Sales/Maturities of Investments | 0 | 0 | 9.7 | 12.0 | 60.9 | 73.2 | 39.2 | 75.3 | 23.0 | 13.2 | 14 | 0.3 | 0.4 | 0.8 | 0.1 | 1.2 | 0.3 | 0.7 | 7.9 | 7.7 | 7 | 10.6 | 17 |
| Other Investing Activities | 11.4 | 2.9 | 3.6 | 0.4 | 2.6 | 3.4 | 1.9 | 0.1 | 1.5 | 0.4 | 0.0 | (0.0) | 2.4 | 0.2 | 0.3 | (0.5) | (0.5) | 0.8 | (18.8) | (3.2) | 0.5 | 0.5 | (0.5) |
| Investing Cash Flow | (70.1) | (77.7) | (93.2) | (296.2) | 9.9 | (44.5) | (43.4) | (73.1) | (135.3) | (74.6) | (55.4) | (32.4) | (16.5) | (19.5) | (28.1) | (35.1) | (28.6) | (45.1) | (30.5) | (17.2) | (7.4) | (17.7) | (11.6) |
| Financing Activities | |||||||||||||||||||||||
| Net Debt Issuance | (0.2) | (27.2) | (28.2) | 54.7 | (0.1) | (0.3) | (0.4) | (0.4) | (0.4) | (0.4) | 0 | 0 | 0 | (28.1) | (16.2) | 1.8 | (13.7) | 7.7 | 0 | 0 | 0 | (0.8) | (0.1) |
| Stock Repurchased | (8) | 0 | 0 | 0 | 0 | (9.0) | 0 | (2.8) | (18.2) | (15.3) | 0 | 0 | (8.6) | 0 | (1.4) | (9.8) | (5.6) | 0 | 0 | (5) | (9.4) | (7.3) | (1.9) |
| Dividends Paid | (60.8) | (57.0) | (53.9) | (48.4) | (44.8) | (42.1) | (36.6) | (33.1) | (30.9) | (28.5) | (3.4) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 0 | 0 | 0 | (0.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.1) | 0 | 0.1 | (0.1) | (0.1) | 0 | 0 |
| Financing Cash Flow | (64.7) | (68.4) | (66.8) | 22.2 | (24.7) | (43.5) | (22.8) | (27.3) | (42.2) | (37.6) | (1.2) | 3.8 | (6.3) | (24.9) | (15.3) | (6.7) | (17) | 9.8 | 1 | (4.9) | (9.2) | (7.3) | (0.8) |
| Cash Position | |||||||||||||||||||||||
| Net Change in Cash | 32.5 | 23.8 | 14.4 | (248.0) | 87.4 | 3.4 | 80.9 | 20.5 | (49.7) | 7.0 | (3.8) | 18.4 | 23.5 | 6.7 | 6.1 | (4.6) | 2.7 | 1.9 | (9.1) | (0.2) | 4 | (1.8) | 7.8 |
| Cash at Beginning | 73.4 | 49.6 | 35.2 | 283.2 | 195.8 | 192.4 | 111.5 | 91.0 | 140.7 | 133.7 | 19.6 | 37.7 | 14.2 | 7.4 | 1.4 | 5.9 | 3.2 | 1.4 | 10.5 | 10.7 | 6.6 | 8.5 | 0.6 |
| Cash at End | 105.9 | 73.4 | 49.6 | 35.2 | 283.2 | 195.8 | 192.4 | 111.5 | 91.0 | 140.7 | 15.8 | 56.1 | 37.7 | 14.2 | 7.4 | 1.4 | 5.9 | 3.3 | 1.4 | 10.5 | 10.6 | 6.7 | 8.4 |
| Free Cash Flow | 82.3 | 99.5 | 67.5 | (61.2) | 47.9 | 34.3 | 90.4 | 63.3 | 53.2 | 72.5 | 31.0 | 25.5 | 27.1 | 30.6 | 21.0 | 2.3 | 19.5 | (9.4) | 0.8 | 7.4 | 7.7 | 4.6 | 4.6 |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||||||||||||||||
| Revenue | 1,583.2 | 1,574.8 | 1,558.8 | 1,380.7 | 1,144.6 | 1,022.0 | 1,186.5 | 1,138.3 | 1,084.2 | 992.8 | 976.3 | 919.5 | 867.7 | 830.8 | 744.1 | 696.7 | 653.0 | 629.4 | 568.9 | 514.8 | 457.1 | 416.6 | 364.6 | 353.2 | 351.7 | 321.1 | 288.4 | 262.4 | 220.3 | 186 | 185.4 | 174.4 | 147.2 |
| Gross Profit | 469.9 | 486.1 | 469.9 | 369.6 | 298.9 | 238.4 | 350.4 | 336.3 | 331.0 | 304.5 | 300.9 | 287.6 | 263.3 | 250.2 | 229.8 | 227.8 | 208.8 | 186.9 | 186.5 | 172.4 | 155.0 | 140.2 | 124.8 | 119.5 | 173.3 | 194.4 | 178.1 | 158 | 125.6 | 108 | 107.8 | 105.6 | 93.1 |
| Operating Income | 84.3 | 117.5 | 109.5 | 61.8 | 71.2 | 17.2 | 117.0 | 110.8 | 118.1 | 112.8 | 110.9 | 106.8 | 97.4 | 85.0 | 76.6 | 77.2 | 66.9 | 43.3 | 48.6 | 45.1 | 40.2 | 35.2 | 30.8 | 28.3 | 20.5 | 18.8 | 24.8 | 20.5 | 11.5 | 7.9 | 7.1 | 12.4 | 12.2 |
| Net Income | 65.6 | 86.6 | 78.9 | 47.2 | 55.6 | 18.3 | 94.8 | 103.6 | 79.2 | 76.0 | 70.2 | 71.8 | 64.4 | 54.1 | 55.1 | 48.4 | 41.3 | 27.9 | 32.1 | 29.4 | 26.0 | 22.7 | 19.9 | 18.1 | 11.9 | 10.0 | 14.3 | 11.9 | 8.2 | 5.8 | 5.8 | 8.5 | 8.4 |
| EPS (Diluted) | 3.36 | 4.45 | 4.08 | 2.46 | 2.91 | 0.96 | 5.00 | 5.51 | 4.21 | 4.05 | 3.73 | 3.82 | 3.41 | 2.86 | 2.93 | 2.59 | 2.21 | 1.47 | 1.69 | 1.57 | 0.70 | 0.62 | 0.55 | 1.00 | 0.68 | 0.55 | 0.77 | 0.32 | 0.23 | 0.16 | 0.31 | 0.21 | 0.20 |
| Balance Sheet | |||||||||||||||||||||||||||||||||
| Cash & Equivalents | 105.9 | 73.4 | 49.6 | 35.2 | 283.2 | 195.8 | 192.4 | 111.5 | 91.0 | 140.7 | 60.3 | 44.3 | 56.1 | 37.7 | 14.2 | 7.4 | 1.4 | 5.9 | 3.2 | 1.4 | 10.5 | 10.7 | 6.6 | 8.5 | |||||||||
| Total Assets | 1,381.5 | 1,365.1 | 1,277.2 | 1,244.4 | 1,152.1 | 1,085.9 | 1,019.3 | 932.0 | 867.2 | 790.5 | 439.8 | 408.4 | 277.4 | 236.7 | 220.0 | 224.5 | 220.0 | 213.7 | 213.3 | 136.8 | 123.1 | 123.3 | 127.4 | 121.5 | |||||||||
| Total Debt | 163.6 | 160.5 | 121.9 | 111.6 | 60.5 | 61.6 | 1.1 | 1.1 | 1.2 | 1.6 | 0.4 | 0.5 | 0 | 0 | 0 | 28.5 | 44.7 | 42.9 | 56.6 | 5 | 5 | 5 | 5 | 5 | |||||||||
| Stockholders' Equity | 966.7 | 957.0 | 911.5 | 863.2 | 845.7 | 809.5 | 833.8 | 759.1 | 682.3 | 638.0 | 342.8 | 316.8 | 210.1 | 182.6 | 168.7 | 146.1 | 133.3 | 131.2 | 119.7 | 105.9 | 96.7 | 96.1 | 100.5 | 98 | |||||||||
| Cash Flow | |||||||||||||||||||||||||||||||||
| Operating Cash Flow | 165.1 | 173.1 | 172.3 | 26.1 | 101.5 | 92.1 | 147.5 | 123.4 | 125.3 | 121.2 | 52.6 | 47.1 | 46.4 | 51.1 | 49.5 | 37.2 | 48.4 | 37.2 | 20.4 | 21.9 | 20.6 | 23.2 | 20.2 | ||||||||||
| Capital Expenditure | (82.9) | (73.6) | (104.7) | (87.3) | (53.6) | (57.8) | (57.1) | (60.0) | (72.2) | (48.7) | (21.6) | (21.6) | (19.3) | (20.5) | (28.5) | (34.9) | (28.9) | (46.6) | (19.6) | (14.5) | (12.9) | (18.6) | (15.6) | ||||||||||
| Free Cash Flow | 82.3 | 99.5 | 67.5 | (61.2) | 47.9 | 34.3 | 90.4 | 63.3 | 53.2 | 72.5 | 31.0 | 25.5 | 27.1 | 30.6 | 21.0 | 2.3 | 19.5 | (9.4) | 0.8 | 7.4 | 7.7 | 4.6 | 4.6 | ||||||||||