UHT - Universal Health Realty Income Trust
Price:
--
--
|
CONSENSUS:
Hold
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 | 99.2 | 99.0 | 95.6 | 90.6 | 84.2 | 78.0 | 77.2 | 76.2 | 72.3 | 67.1 | 64.0 | 59.8 | 54.3 | 54.0 | 29.5 | 28.9 | 31.9 | 29.2 | 28.0 | 31.7 | 32.6 | 31.0 | 26.3 | 27.2 | 26.3 | 26.1 | 23.9 | 23.2 | 23.1 | 21.9 | 20.4 | 18.8 | 18.6 |
| Cost of Revenue | 5.6 | 5.5 | 5.3 | 5.1 | 4.4 | 4.1 | 4.0 | 3.8 | 3.6 | 3.3 | 2.8 | 2.5 | 2.4 | 2.1 | 2.0 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 93.6 | 93.5 | 90.3 | 85.5 | 79.8 | 73.9 | 73.2 | 72.4 | 68.8 | 63.8 | 61.1 | 57.2 | 51.9 | 51.8 | 27.5 | 27.0 | 31.9 | 29.2 | 28.0 | 31.7 | 32.6 | 31.0 | 26.3 | 27.2 | 26.3 | 26.1 | 23.9 | 23.2 | 23.1 | 21.9 | 20.4 | 18.8 | 18.6 |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| 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 |
| SG&A Expenses | 0 | 0 | 0 | 0 | 0 | 4.1 | 4.0 | 3.8 | 3.6 | 3.3 | 2.8 | 2.5 | 2.4 | 2.1 | 2.5 | 1.9 | 1.6 | 1.6 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses | 58.8 | 56.7 | 58.9 | 54.9 | 50.9 | 43.7 | 43.5 | 41.9 | 41.2 | 38.4 | 37.7 | 35.6 | 31.0 | 33.4 | 16.2 | 9.9 | 12.4 | 15.6 | 9.7 | 13.0 | 13.3 | 10.9 | 7.4 | 8.1 | 7.7 | 7.4 | 8.4 | 6.9 | 6.6 | 5.8 | 5.0 | 3.4 | (4.5) |
| Operating Expenses | 58.8 | 56.7 | 58.9 | 54.9 | 50.9 | 47.9 | 47.4 | 45.7 | 44.7 | 41.7 | 40.5 | 38.2 | 33.4 | 35.5 | 18.8 | 11.7 | 14.0 | 17.2 | 11.1 | 13.0 | 13.3 | 10.9 | 7.4 | 8.1 | 7.7 | 7.4 | 8.4 | 6.9 | 6.6 | 5.8 | 5.0 | 3.4 | (4.5) |
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | 34.8 | 36.8 | 31.3 | 30.7 | 28.9 | 26.0 | 25.8 | 26.7 | 24.0 | 22.1 | 20.6 | 19.0 | 18.5 | 16.4 | 8.7 | 15.3 | 17.9 | 12.0 | 16.8 | 18.7 | 19.3 | 20.1 | 18.9 | 19.1 | 18.6 | 18.7 | 15.4 | 16.3 | 16.5 | 16.1 | 15.4 | 15.5 | 23.1 |
| Interest Expense | 21.9 | 23.8 | 22.0 | 10.8 | 8.8 | 8.3 | 10.5 | 9.7 | 10.1 | 9.4 | 8.2 | 8.4 | 7.5 | 7.8 | 2.4 | 1.9 | 2.4 | 2.4 | 1.7 | 2.3 | 3.3 | 3.4 | 2.5 | 2.4 | 3.9 | 6.1 | 0 | 3.5 | 0 | 2.6 | 1.8 | 1.1 | 1.9 |
| Interest Income | 5.4 | 5.8 | 5.8 | 1.0 | 0.1 | 0.1 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 1 | 0 | 0 |
| Profitability | |||||||||||||||||||||||||||||||||
| EBITDA | 67.6 | 70.5 | 65.2 | 58.4 | 145.5 | 53.3 | 55.4 | 58.8 | 80.8 | 49.6 | 54.1 | 80.9 | 39.5 | 47.5 | 83.5 | 24.5 | 24.3 | 22.5 | 22.1 | 24.3 | 25.0 | 31.0 | 30.8 | 40.4 | 26.3 | 26.1 | 19.3 | 20.2 | 29.4 | 20.8 | 19.5 | 19.1 | 26.2 |
| EBIT | 38.7 | 43.1 | 37.4 | 31.9 | 118.0 | 27.7 | 29.5 | 33.9 | 55.7 | 26.6 | 31.9 | 59.9 | 20.6 | 27.2 | 76.2 | 18.2 | 17.9 | 16.6 | 16.8 | 18.7 | 19.3 | 31.0 | 26.3 | 36.0 | 26.3 | 26.1 | 15.4 | 16.3 | 29.4 | 17.2 | 16.1 | 15.9 | 23.1 |
| Income Before Tax | 17.6 | 19.2 | 15.4 | 21.1 | 109.2 | 19.4 | 19.0 | 24.2 | 45.6 | 17.2 | 23.7 | 51.6 | 13.2 | 19.5 | 73.8 | 16.3 | 18.6 | 11.7 | 16.8 | 18.7 | 19.3 | 20.1 | 18.9 | 19.1 | 18.6 | 18.7 | 15.4 | 16.3 | 16.5 | 16.1 | 15.4 | 15.5 | 23.1 |
| Income Tax Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (2.8) | (15.7) | (5.8) | (1.3) | (4.2) | (1.5) | 1.3 | 3.4 | 1.4 | 2.0 | 2.5 | 1.9 | 1.8 | 1.1 | 10.8 |
| Net Income | 17.6 | 19.2 | 15.4 | 21.1 | 109.2 | 19.4 | 19.0 | 24.2 | 45.6 | 17.2 | 23.7 | 51.6 | 13.2 | 19.5 | 73.8 | 16.3 | 18.6 | 11.7 | 22.2 | 34.7 | 25.4 | 23.7 | 24.4 | 21.6 | 18.3 | 16.3 | 14.0 | 14.3 | 14 | 14.2 | 13.6 | 14.3 | 12.3 |
| Per Share Data | |||||||||||||||||||||||||||||||||
| EPS (Basic) | 1.27 | 1.39 | 1.12 | 1.53 | 7.94 | 1.42 | 1.38 | 1.76 | 3.35 | 1.28 | 1.78 | 3.99 | 1.04 | 1.54 | 5.84 | 1.33 | 1.56 | 0.98 | 1.87 | 2.94 | 2.16 | 2.02 | 2.09 | 1.85 | 1.75 | 1.81 | 1.56 | 1.60 | 1.56 | 1.58 | 1.52 | 1.60 | 1.45 |
| EPS (Diluted) | 1.27 | 1.39 | 1.11 | 1.53 | 7.92 | 1.41 | 1.38 | 1.76 | 3.35 | 1.28 | 1.78 | 3.99 | 1.04 | 1.54 | 5.83 | 1.33 | 1.56 | 0.98 | 1.87 | 2.92 | 2.15 | 2.00 | 2.07 | 1.84 | 1.74 | 1.81 | 1.56 | 1.60 | 1.56 | 1.58 | 1.52 | 1.60 | 1.45 |
| Shares Outstanding | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.7 | 13.7 | 13.7 | 13.6 | 13.5 | 13.3 | 12.9 | 12.7 | 12.7 | 12.6 | 12.3 | 11.9 | 11.9 | 11.8 | 11.8 | 11.8 | 11.7 | 11.7 | 11.7 | 10.5 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 8.9 | 8.9 | 8.5 |
| 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 | 6.7 | 7.1 | 8.2 | 7.6 | 22.5 | 5.7 | 6.1 | 5.0 | 3.4 | 3.9 | 3.0 | 0.6 | 3.6 | 0.6 | 0.6 | 0.6 | 0.3 | 0.9 | 0.6 | 1.2 | 0.1 | 0.1 | 0.0 | 0 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 131.2 | 127.5 | 125.7 |
| Net Receivables | 13.3 | 97.9 | 97.6 | 97.4 | 94.2 | 10.7 | 10.6 | 10.2 | 9.1 | 7.6 | 3.0 | 2.9 | 1.5 | 1.2 | 1.2 | 1.0 | 1.0 | 0.8 | 0.7 | 0.7 | 7.5 | 7.1 | 0.7 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (483.8) | (490.0) | (524.8) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.3 | 6.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 20.0 | 105.0 | 105.8 | 105.0 | 116.7 | 16.4 | 16.7 | 15.2 | 12.5 | 11.5 | 12.4 | 9.9 | 5.1 | 1.8 | 1.8 | 1.6 | 1.3 | 1.6 | 1.3 | 2.0 | 7.6 | 138.4 | 128.2 | 125.7 |
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment | 11.4 | 10.9 | 10.9 | 11.5 | 11.5 | 8.9 | 8.9 | 437.7 | 446.4 | 447.2 | 154.5 | 154.6 | 158.1 | 130.8 | 134.9 | 139.2 | 143.1 | 141.4 | 129.8 | 133.5 | 139.4 | 131.2 | 127.5 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 5.6 | 7.3 | 9.1 | 9.4 | 10.0 | 11.7 | 14.6 | 17.4 | 20.6 | 23.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 20.1 | 13.9 | 9.1 | 9.3 | 10.1 | 4.3 | 6.9 | 5.0 | 4.7 | 35.6 | 61.9 | 56.5 | 40.5 | 61.0 | 48.3 | 46.9 | 39.2 | 35.7 | 38.2 | 11.1 | 7.9 | 0.3 | 0 | 0 |
| Other Non-Current Assets | 0 | 443.7 | 461.4 | 472.3 | 450.1 | 452.6 | 441.7 | (475.4) | (484.1) | (518.2) | 0 | 0 | 6.0 | 2.5 | 1.9 | 1.8 | 1.4 | 1.7 | 1.4 | 2.2 | 1.2 | 1.3 | 1.4 | 126.7 |
| Total Non-Current Assets | 37.2 | 475.9 | 490.5 | 502.5 | 481.7 | 477.6 | 472.1 | 468.5 | 477.5 | 513.2 | 216.5 | 211.1 | 204.6 | 194.3 | 185.1 | 187.9 | 183.7 | 178.8 | 169.4 | 146.8 | 148.6 | 132.8 | 128.9 | 126.7 |
| Total Assets | 564.9 | 580.9 | 596.4 | 607.5 | 598.4 | 494.0 | 488.8 | 483.8 | 490.0 | 524.8 | 228.8 | 221.1 | 204.6 | 194.3 | 185.1 | 187.9 | 183.7 | 178.8 | 169.4 | 146.8 | 148.6 | 132.8 | 128.9 | 126.7 |
| Current Liabilities | ||||||||||||||||||||||||
| Account Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-Term Debt | 1.3 | 348.9 | 326.6 | 298.1 | 271.9 | 236.2 | 212.9 | 0 | 0 | 0 | 6.7 | 39 | 0 | 0 | 0 | 1.4 | 1.4 | 1.3 | 1.2 | 1.1 | 1.1 | 1.0 | 1.0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (2.3) | (1.9) | (1.9) | 0 | 0.9 | 0 | 0 | 0 | (5.1) | (1.8) | (1.7) | (1.5) | (1.3) | (1.3) | (1.2) | (1.1) | 0 |
| Total Current Liabilities | 1.3 | 360.0 | 340.6 | 311.3 | 284.4 | 256.4 | 226.2 | 208.6 | 193.8 | 213.9 | 9.1 | 43.3 | 0 | 0 | 0 | 1.4 | 1.4 | 1.3 | 1.2 | 1.1 | 1.1 | 1.0 | 1.0 | 0 |
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long-Term Debt | 374.0 | 19.3 | 32.9 | 44.7 | 56.9 | 58.9 | 60.7 | 261.3 | 256.4 | 315.7 | 78.6 | 32.7 | 46.2 | 37.2 | 30.5 | 32.0 | 80.7 | 75.6 | 64.8 | 42.3 | 42 | 25.4 | 20.3 | 18.9 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.2 | (279.4) | (333.5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 26.5 | 11.0 | 11.0 | 10.9 | 10.3 | 10.8 | 11.2 | 13.9 | 12.2 | 7.2 | 0 | 0 | (46.2) | (37.2) | (30.5) | (32.0) | (80.7) | (75.6) | (64.8) | (42.3) | (42) | (25.4) | (20.3) | (18.9) |
| Total Non-Current Liabilities | 412.5 | 41.3 | 54.8 | 67.1 | 78.7 | 78.7 | 80.8 | 76.5 | 85.7 | 119.5 | 78.6 | 32.7 | 50.3 | 42.1 | 36.2 | 37.8 | 84.3 | 79.1 | 68.0 | 44.0 | 44.6 | 27.8 | 22.5 | 19.7 |
| Total Liabilities | 412.5 | 401.3 | 395.4 | 378.4 | 363.1 | 335.0 | 307.1 | 285.1 | 279.4 | 333.5 | 87.6 | 76.0 | 50.3 | 42.1 | 36.2 | 37.8 | 84.3 | 79.1 | 68.0 | 44.0 | 44.6 | 27.8 | 22.5 | 19.7 |
| Stockholders' Equity | ||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 |
| Retained Earnings | (121.5) | (98.1) | 826.1 | 810.7 | 789.6 | (104.7) | 661.3 | (67.7) | (55.1) | (64.6) | (54.4) | 338.7 | (31.3) | (31.5) | (33.0) | (32.2) | (29.9) | (29.7) | (27.4) | (26.0) | (24.8) | (23.7) | (22.3) | (77.8) |
| Accumulated Other Comprehensive Income | 1.6 | 6.4 | 7.3 | 12.0 | 1.1 | (3.8) | 1.0 | 0.1 | 0.1 | 0.1 | 0 | 0 | (1.0) | (2.1) | (3.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 152.4 | 179.5 | 200.9 | 229.1 | 235.3 | 159.0 | 181.7 | 198.6 | 210.6 | 191.3 | 141.0 | 144.9 | 154.1 | 152.2 | 148.9 | 150.0 | 99.3 | 99.7 | 101.3 | 102.7 | 104.0 | 105.0 | 106.4 | 107 |
| Total Liabilities & Equity | 564.9 | 580.9 | 596.4 | 607.5 | 598.4 | 494.0 | 488.8 | 483.8 | 490.0 | 524.8 | 228.8 | 221.1 | 204.6 | 194.3 | 185.1 | 187.9 | 183.7 | 178.8 | 169.4 | 146.8 | 148.6 | 132.8 | 128.9 | 126.7 |
| Debt Metrics | ||||||||||||||||||||||||
| Total Debt | 386.0 | 379.2 | 370.4 | 354.3 | 340.3 | 304.0 | 282.6 | 261.3 | 256.4 | 315.7 | 85.2 | 71.7 | 46.2 | 37.2 | 30.5 | 33.4 | 82.0 | 76.9 | 66.0 | 42.3 | 43.1 | 26.4 | 21.3 | 18.9 |
| Net Debt | 379.3 | 372.1 | 362.2 | 346.7 | 317.8 | 298.3 | 276.5 | 256.2 | 253.0 | 311.8 | 82.2 | 71.1 | 42.6 | 36.6 | 29.9 | 32.8 | 81.7 | 76.0 | 65.4 | 41.1 | 42.9 | 26.3 | 21.3 | 18.9 |
| 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 | 17.6 | 19.2 | 15.4 | 21.1 | 109.2 | 19.4 | 19.0 | 24.2 | 45.6 | 17.2 | 25.4 | 23.7 | 24.4 | 21.6 | 18.3 | 16.3 | 14.0 | 14.3 | 14 | 14.2 | 13.6 | 14.3 | 12.3 |
| Depreciation & Amortization | 28.7 | 28.0 | 27.7 | 27.1 | 27.3 | 25.4 | 25.7 | 24.8 | 25.1 | 23.0 | 5.8 | 5.3 | 4.5 | 4.4 | 4.4 | 4.5 | 3.9 | 3.9 | 3.8 | 3.6 | 3.4 | 3.3 | 3.1 |
| Stock-Based Compensation | 0.9 | 0.9 | 0 | 0.8 | 0.9 | 0.9 | 0.7 | 0.6 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | 3.0 | (1.2) | (1.8) | (2.2) | (1.7) | (1.3) | 0.4 | (0.6) | 4.9 | 0.9 | (0.5) | 0.0 | 0.3 | 0.1 | 0.0 | 0.0 | 0.6 | 0.3 | (0.4) | (0.1) | (0.0) | 0.3 | 0.8 |
| Other Non-Cash Items | (1.1) | 0 | 2.1 | (0.1) | (88.0) | (0.3) | (1.1) | (6.0) | (2.9) | (0.9) | (5.5) | (2.0) | (0.2) | 0.2 | (0.0) | (0.8) | 1.2 | 0.2 | 0.3 | 0.3 | 0.1 | 0.3 | (1.5) |
| Operating Cash Flow | 49.1 | 46.9 | 43.5 | 46.8 | 47.7 | 44.2 | 42.7 | 42.9 | 46.0 | 40.7 | 25.3 | 27.0 | 29.1 | 26.3 | 22.8 | 20.0 | 19.6 | 18.7 | 17.7 | 18.0 | 17.1 | 18.2 | 14.7 |
| Investing Activities | |||||||||||||||||||||||
| Capital Expenditure | 0 | 0 | 0 | (13.6) | (13.0) | (2.3) | (5.1) | (4.1) | (9.0) | (60.4) | (2.4) | (0.5) | (0.3) | (0.0) | (0.6) | (9.8) | (17.9) | (0.2) | (4.2) | (10.2) | (7.8) | (6.3) | (2.1) |
| Acquisitions | (6.8) | (5.9) | (7.6) | (0.1) | (19.8) | (3.2) | (2.1) | (0.8) | (8.4) | (5.5) | (8.3) | (2.8) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | 0 | 0 | (19.6) | (22.6) | 0 | 0 | (14.5) | (0.8) | (0.5) | (5.5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 0 | 0 | 7.4 | 22.6 | 0 | 0 | 2.8 | (6.6) | 51.6 | (4.4) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 |
| Other Investing Activities | (8.2) | (8.0) | 0 | (23.0) | 8.4 | (21.7) | 2.5 | 4.3 | 5.8 | 0.9 | 19.1 | 15.2 | (12.7) | (1.4) | (7.8) | 0.9 | 3.4 | (27.1) | 3.7 | (9.3) | 0.8 | 1.3 | (0.7) |
| Investing Cash Flow | (15.0) | (13.9) | (19.9) | (36.7) | (24.4) | (27.2) | (16.5) | (8.0) | 39.5 | (74.8) | 8.4 | 11.9 | (13.1) | (1.4) | (8.3) | (8.9) | (14.4) | (27.2) | (0.5) | (19.5) | (7.0) | (4.8) | (2.8) |
| Financing Activities | |||||||||||||||||||||||
| Net Debt Issuance | 6.4 | 8.8 | 16.6 | 14.0 | 33.6 | 21.3 | 12.3 | 5.0 | (58.9) | 56.1 | (10.7) | (13.1) | 6.2 | (2.9) | (48.7) | 5.1 | 10.8 | 23.6 | (0.8) | 16.6 | 0 | 0 | (31.6) |
| Stock Repurchased | 0 | (0.1) | 0 | 0 | 0 | (0.3) | (0.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | (41.0) | (40.4) | (39.8) | (39.2) | (38.5) | (38.0) | (37.4) | (36.8) | (36.1) | (35.1) | (25.6) | (23.5) | (23.0) | (22.4) | (20.6) | (16.5) | (16.2) | (15.7) | (15.3) | (15.2) | (15.0) | (14.9) | (14.1) |
| Other Financing Activities | (0.0) | (2.4) | 0 | (0.0) | (1.8) | (0.5) | 0.2 | (1.7) | (0.4) | (0.3) | 0 | (0.4) | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0.0 | 5.1 | 1.5 | 0 |
| Financing Cash Flow | (34.5) | (34.1) | (23.0) | (25.0) | (6.5) | (17.4) | (25.1) | (33.3) | (86.0) | 34.1 | (35.6) | (36.4) | (16.0) | (24.9) | (14.1) | (11.6) | (4.9) | 7.9 | (16.1) | 1.5 | (10.0) | (13.4) | (13.1) |
| Cash Position | |||||||||||||||||||||||
| Net Change in Cash | (0.4) | (1.1) | 0.6 | (14.9) | 16.8 | (0.4) | 1.1 | 1.6 | (0.5) | 0.0 | (1.9) | 3.0 | 0.0 | (0.0) | 0.3 | (0.6) | 0.3 | (0.7) | 1.1 | (0.0) | 0.1 | (0.0) | (1.2) |
| Cash at Beginning | 7.1 | 8.2 | 7.6 | 22.5 | 5.7 | 6.1 | 5.0 | 3.4 | 3.9 | 3.9 | 3.6 | 0.6 | 0.6 | 0.6 | 0.3 | 0.9 | 0.6 | 1.2 | 0.1 | 0.1 | 0.0 | 0.0 | 1.2 |
| Cash at End | 6.7 | 7.1 | 8.2 | 7.6 | 22.5 | 5.7 | 6.1 | 5.0 | 3.4 | 3.9 | 1.7 | 3.6 | 0.6 | 0.6 | 0.6 | 0.3 | 0.9 | 0.6 | 1.2 | 0.1 | 0.1 | 0.0 | 0 |
| Free Cash Flow | 49.1 | 46.9 | 43.5 | 33.2 | 34.7 | 41.9 | 37.5 | 38.9 | 37.0 | (19.7) | 22.9 | 26.4 | 28.8 | 26.2 | 22.2 | 10.2 | 1.7 | 18.5 | 13.5 | 7.8 | 9.3 | 11.9 | 12.6 |
| 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 | 99.2 | 99.0 | 95.6 | 90.6 | 84.2 | 78.0 | 77.2 | 76.2 | 72.3 | 67.1 | 64.0 | 59.8 | 54.3 | 54.0 | 29.5 | 28.9 | 31.9 | 29.2 | 28.0 | 31.7 | 32.6 | 31.0 | 26.3 | 27.2 | 26.3 | 26.1 | 23.9 | 23.2 | 23.1 | 21.9 | 20.4 | 18.8 | 18.6 |
| Gross Profit | 93.6 | 93.5 | 90.3 | 85.5 | 79.8 | 73.9 | 73.2 | 72.4 | 68.8 | 63.8 | 61.1 | 57.2 | 51.9 | 51.8 | 27.5 | 27.0 | 31.9 | 29.2 | 28.0 | 31.7 | 32.6 | 31.0 | 26.3 | 27.2 | 26.3 | 26.1 | 23.9 | 23.2 | 23.1 | 21.9 | 20.4 | 18.8 | 18.6 |
| Operating Income | 34.8 | 36.8 | 31.3 | 30.7 | 28.9 | 26.0 | 25.8 | 26.7 | 24.0 | 22.1 | 20.6 | 19.0 | 18.5 | 16.4 | 8.7 | 15.3 | 17.9 | 12.0 | 16.8 | 18.7 | 19.3 | 20.1 | 18.9 | 19.1 | 18.6 | 18.7 | 15.4 | 16.3 | 16.5 | 16.1 | 15.4 | 15.5 | 23.1 |
| Net Income | 17.6 | 19.2 | 15.4 | 21.1 | 109.2 | 19.4 | 19.0 | 24.2 | 45.6 | 17.2 | 23.7 | 51.6 | 13.2 | 19.5 | 73.8 | 16.3 | 18.6 | 11.7 | 22.2 | 34.7 | 25.4 | 23.7 | 24.4 | 21.6 | 18.3 | 16.3 | 14.0 | 14.3 | 14 | 14.2 | 13.6 | 14.3 | 12.3 |
| EPS (Diluted) | 1.27 | 1.39 | 1.11 | 1.53 | 7.92 | 1.41 | 1.38 | 1.76 | 3.35 | 1.28 | 1.78 | 3.99 | 1.04 | 1.54 | 5.83 | 1.33 | 1.56 | 0.98 | 1.87 | 2.92 | 2.15 | 2.00 | 2.07 | 1.84 | 1.74 | 1.81 | 1.56 | 1.60 | 1.56 | 1.58 | 1.52 | 1.60 | 1.45 |
| Balance Sheet | |||||||||||||||||||||||||||||||||
| Cash & Equivalents | 6.7 | 7.1 | 8.2 | 7.6 | 22.5 | 5.7 | 6.1 | 5.0 | 3.4 | 3.9 | 3.0 | 0.6 | 3.6 | 0.6 | 0.6 | 0.6 | 0.3 | 0.9 | 0.6 | 1.2 | 0.1 | 0.1 | 0.0 | 0 | |||||||||
| Total Assets | 564.9 | 580.9 | 596.4 | 607.5 | 598.4 | 494.0 | 488.8 | 483.8 | 490.0 | 524.8 | 228.8 | 221.1 | 204.6 | 194.3 | 185.1 | 187.9 | 183.7 | 178.8 | 169.4 | 146.8 | 148.6 | 132.8 | 128.9 | 126.7 | |||||||||
| Total Debt | 386.0 | 379.2 | 370.4 | 354.3 | 340.3 | 304.0 | 282.6 | 261.3 | 256.4 | 315.7 | 85.2 | 71.7 | 46.2 | 37.2 | 30.5 | 33.4 | 82.0 | 76.9 | 66.0 | 42.3 | 43.1 | 26.4 | 21.3 | 18.9 | |||||||||
| Stockholders' Equity | 152.4 | 179.5 | 200.9 | 229.1 | 235.3 | 159.0 | 181.7 | 198.6 | 210.6 | 191.3 | 141.0 | 144.9 | 154.1 | 152.2 | 148.9 | 150.0 | 99.3 | 99.7 | 101.3 | 102.7 | 104.0 | 105.0 | 106.4 | 107 | |||||||||
| Cash Flow | |||||||||||||||||||||||||||||||||
| Operating Cash Flow | 49.1 | 46.9 | 43.5 | 46.8 | 47.7 | 44.2 | 42.7 | 42.9 | 46.0 | 40.7 | 25.3 | 27.0 | 29.1 | 26.3 | 22.8 | 20.0 | 19.6 | 18.7 | 17.7 | 18.0 | 17.1 | 18.2 | 14.7 | ||||||||||
| Capital Expenditure | 0 | 0 | 0 | (13.6) | (13.0) | (2.3) | (5.1) | (4.1) | (9.0) | (60.4) | (2.4) | (0.5) | (0.3) | (0.0) | (0.6) | (9.8) | (17.9) | (0.2) | (4.2) | (10.2) | (7.8) | (6.3) | (2.1) | ||||||||||
| Free Cash Flow | 49.1 | 46.9 | 43.5 | 33.2 | 34.7 | 41.9 | 37.5 | 38.9 | 37.0 | (19.7) | 22.9 | 26.4 | 28.8 | 26.2 | 22.2 | 10.2 | 1.7 | 18.5 | 13.5 | 7.8 | 9.3 | 11.9 | 12.6 | ||||||||||