AFRM
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Total Revenues | | 3,715.9 | 3,224.4 | 2,323.0 | 1,588.0 | 1,349.3 | 870.5 | 509.5 | 264.4 |
|---|
| Cost of Revenues | | 1,199.3 | 1,047.6 | 845.1 | 873.2 | 576.5 | 329.8 | 172.2 | 108.7 |
|---|
| Gross Profit | | 2,516.6 | 2,176.8 | 1,477.9 | 714.8 | 772.8 | 540.6 | 337.3 | 155.6 |
| Revenue |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Total Revenues | | 1,123.0 | 933.3 | 876.4 | 783.1 | 866.4 | 698.5 | 659.2 | 576.2 | 591.1 | 496.5 |
|---|
| Cost of Revenues | | 343.5 | 301.9 | 282.9 | 271.0 | 264.2 | 229.4 | 213.4 | 213.0 | 210.0 | 208.6 |
|---|
| Gross Profit | | 779.6 | 631.4 | 593.5 | 512.1 | 602.2 | 469.0 | 445.8 | 363.1 | 381.1 | 287.9 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 615.8 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 1,224.7 | 1,109.8 | 554.5 | 146.3 | 105.8 |
|---|
| Depreciation & Amortization | | 264.4 | 225.1 | 169.0 | 134.6 | 52.7 | -34.1 | 9.4 | 5.3 |
|---|
| Total Operating Expenses | | 2,285.6 | 2,264.1 | 2,093.7 | 1,696.8 | 1,569.2 | 867.1 | 412.8 | 257.2 |
|---|
| Operating Income | | 231.0 | -87.3 | -615.8 | -1,200.9 | -796.4 | -326.5 | -75.5 | -101.5 |
| Operating Income |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| 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 | 0.0 | 0.0 |
|---|
| Depreciation & Amortization | | 75.6 | 65.3 | 64.0 | 59.5 | 54.9 | 46.7 | 65.4 | 37.0 | 26.5 | 40.1 |
|---|
| Total Operating Expenses | | 661.9 | 567.8 | 535.4 | 520.5 | 606.5 | 601.7 | 519.2 | 523.9 | 553.2 | 497.4 |
|---|
| Operating Income | | 117.6 | 63.7 | 58.1 | -8.4 | -4.3 | -132.6 | -73.5 | -160.8 | -172.2 | -209.4 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 685.2 | 527.9 | 326.4 | 163.4 | 103.7 |
|---|
| Interest Expense | | 435.3 | 425.5 | 344.3 | 183.0 | -69.7 | 52.7 | 5.7 | 3.7 |
|---|
| Other Expense | | 62.2 | 148.7 | 100.3 | 211.6 | 71.5 | -106.8 | -36.7 | -18.9 |
|---|
| IBT | | 293.2 | 61.5 | -515.5 | -989.2 | -724.8 | -433.3 | -112.2 | -120.4 |
|---|
| Income Tax Expense | | 10.9 | 9.3 | 2.2 | -3.9 | -17.4 | -2.3 | 0.4 | 0.0 |
|---|
| Net Income | | 282.3 | 52.2 | -517.8 | -985.3 | -707.4 | -430.9 | -112.6 | -120.5 |
| Net Income |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 111.7 | 110.0 | 105.9 | 107.6 | 107.8 | 104.1 | 95.3 | 90.4 | 84.6 | 73.9 |
|---|
| Other Expense | | 15.6 | 19.4 | 13.5 | 13.7 | 87.2 | 34.3 | 29.3 | 27.7 | 4.5 | 38.7 |
|---|
| IBT | | 133.2 | 83.0 | 71.6 | 5.3 | 82.9 | -98.3 | -44.1 | -133.0 | -167.6 | -170.7 |
|---|
| Income Tax Expense | | 3.7 | 2.3 | 2.3 | 2.5 | 2.5 | 1.9 | 1.0 | 0.9 | -0.7 | 1.0 |
|---|
| Net Income | | 129.6 | 80.7 | 69.2 | 2.8 | 80.4 | -100.2 | -45.1 | -133.9 | -166.9 | -171.8 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| EPS | | $0.00 | $0.00 | $0.00 | $-3.34 | $-2.51 | $-2.72 | $-0.55 | $-0.58 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-3.34 | $-2.51 | $-2.71 | $-0.54 | $-0.57 |
|---|
| Shares Outstanding | | 334.3 | 322.9 | 309.9 | 295.3 | 281.7 | 158.4 | 206.5 | 206.5 |
|---|
| Diluted Shares Outstanding | | 349.4 | 341.0 | 309.9 | 295.3 | 281.7 | 159.2 | 210.0 | 210.0 |
| Per Share Data |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| Shares Outstanding | | 334.3 | 330.2 | 326.9 | 324.1 | 322.3 | 318.2 | 315.5 | 312.6 | 307.6 | 303.8 |
|---|
| Diluted Shares Outstanding | | 349.4 | 348.3 | 342.6 | 344.2 | 345.2 | 318.2 | 315.5 | 312.6 | 307.6 | 303.8 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Cash And Equivalents | | 1,295.4 | 1,354.5 | 1,013.1 | 892.0 | 1,255.2 | 1,466.6 | 267.1 | 320.4 |
|---|
| Short Term Investments | | 865.8 | 871.4 | 1,131.6 | 1,174.7 | 1,595.4 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 2,161.2 | 2,225.9 | 2,144.7 | 2,066.7 | 2,850.5 | 1,466.6 | 267.1 | 320.4 |
|---|
| Accounts Receivable | | 353.1 | 7,058.6 | 5,732.3 | 199.2 | 2,492.9 | 2,025.3 | 1,005.8 | 718.5 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | -72.7 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 0.0 | 474.2 | 332.5 | 418.0 | 368.3 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 2,514.2 | 9,758.6 | 8,209.5 | 6,867.8 | 5,639.1 | 3,718.0 | 1,340.3 | 1,080.8 |
| Current Assets |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Cash And Equivalents | | 1,428.8 | 1,354.5 | 1,351.1 | 1,200.4 | 1,046.2 | 1,013.1 | 1,272.8 | 1,036.7 | 1,079.3 | 892.0 |
|---|
| Short Term Investments | | 48.9 | 871.4 | 780.2 | 666.7 | 1,073.7 | 1,131.6 | 781.4 | 914.1 | 1,021.6 | 1,174.7 |
|---|
| Total Cash & ST Investments | | 1,477.7 | 2,225.9 | 2,131.3 | 1,867.1 | 2,119.8 | 2,144.7 | 2,054.2 | 1,950.8 | 2,100.9 | 2,066.7 |
|---|
| Accounts Receivable | | 283.7 | 7,058.6 | 6,487.4 | 6,649.1 | 6,285.3 | 5,732.3 | 5,485.0 | 5,283.9 | 236.2 | 199.2 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 746.8 | 474.2 | 462.1 | 593.4 | 393.6 | 332.5 | 398.9 | 514.5 | 4,781.8 | 418.0 |
|---|
| Total Current Assets | | 2,508.2 | 9,758.6 | 9,080.8 | 9,109.6 | 8,798.7 | 8,209.5 | 7,938.0 | 7,749.2 | 7,118.9 | 6,867.8 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Property, Plant & Equipment | | 449.5 | 591.8 | 449.5 | 320.3 | 171.5 | 62.5 | 48.1 | 33.6 |
|---|
| Goodwill | | 533.4 | 534.2 | 533.4 | 542.6 | 539.5 | 516.5 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 13.5 | 12.9 | 13.5 | 34.4 | 78.9 | 67.9 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 5,769.2 | 40.3 | 73.0 | 43.2 | 43.2 | 11.3 | 939.2 | 669.2 |
|---|
| Other Long-Term Assets | | 218.5 | 203.3 | 219.4 | 296.8 | 501.6 | 502.1 | -925.4 | -635.1 |
|---|
| Total Long-Term Assets | | 7,005.4 | 1,396.3 | 1,310.1 | 1,287.8 | 1,334.7 | 1,149.0 | 61.9 | 67.7 |
|---|
| Total Assets | | 9,519.6 | 11,154.9 | 9,519.6 | 8,155.6 | 6,973.8 | 4,867.0 | 1,402.3 | 1,148.5 |
| Long-Term Assets |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Property, Plant & Equipment | | 630.7 | 591.8 | 564.8 | 523.8 | 492.7 | 449.5 | 425.6 | 394.9 | 366.0 | 320.3 |
|---|
| Goodwill | | 529.9 | 534.2 | 522.3 | 521.7 | 536.7 | 533.4 | 535.8 | 541.2 | 536.4 | 542.6 |
|---|
| Intangible Assets | | 12.7 | 12.9 | 12.4 | 12.2 | 13.5 | 13.5 | 15.3 | 17.4 | 19.8 | 34.4 |
|---|
| Long-Term Investments | | 7,613.3 | 40.3 | 42.3 | 64.0 | 56.9 | 73.0 | 73.1 | 72.9 | 51.9 | 43.2 |
|---|
| Other Long-Term Assets | | 183.7 | 203.3 | 198.3 | 232.0 | 220.5 | 219.4 | 192.4 | 266.8 | 314.2 | 296.8 |
|---|
| Total Long-Term Assets | | 8,970.3 | 1,396.3 | 1,355.4 | 1,371.5 | 1,340.5 | 1,310.1 | 1,263.4 | 1,315.8 | 1,288.2 | 1,287.8 |
|---|
| Total Assets | | 11,478.6 | 11,154.9 | 10,436.2 | 10,481.1 | 10,139.2 | 9,519.6 | 9,201.4 | 9,065.0 | 8,407.1 | 8,155.6 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Accounts Payable | | 41.0 | 82.8 | 41.0 | 28.6 | 33.1 | 57.8 | 18.4 | 10.8 |
|---|
| Short-Term Debt | | 345.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 132.3 | 97.3 | 83.9 | 117.5 | 244.3 | 320.7 | 17.9 | 8.9 |
|---|
| Current Liabilities | | 518.9 | 180.1 | 125.0 | 146.1 | 277.3 | 378.5 | 36.3 | 19.8 |
| Current Liabilities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Accounts Payable | | 58.0 | 82.8 | 41.1 | 50.6 | 57.6 | 41.0 | 35.2 | 59.8 | 27.3 | 28.6 |
|---|
| Short-Term Debt | | 12.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 101.3 | 97.3 | 102.9 | 99.6 | 78.5 | 83.9 | 83.6 | 75.6 | 61.8 | 117.5 |
|---|
| Current Liabilities | | 171.7 | 180.1 | 143.9 | 150.2 | 136.1 | 125.0 | 118.8 | 135.4 | 89.1 | 146.1 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Long-Term Debt | | 6,086.3 | 7,853.3 | 6,614.3 | 5,451.0 | 4,078.2 | 1,907.4 | 917.1 | 586.0 |
|---|
| Capital Leases | | 22.8 | 31.9 | 39.5 | 52.6 | 65.7 | 75.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 6,787.6 | 8,085.9 | 6,787.6 | 5,621.4 | 4,355.5 | 2,285.8 | 1,769.3 | 1,411.9 |
| Long-Term Liabilities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Long-Term Debt | | 7,946.0 | 7,853.3 | 7,358.3 | 7,496.0 | 7,119.9 | 6,614.3 | 6,412.8 | 6,243.4 | 5,682.2 | 5,451.0 |
|---|
| Capital Leases | | 28.1 | 31.9 | 35.6 | 32.0 | 0.0 | 22.8 | 39.0 | 45.5 | 49.1 | 52.6 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 8,179.7 | 8,085.9 | 7,561.3 | 7,695.5 | 7,303.6 | 6,787.6 | 6,578.0 | 6,430.1 | 5,840.3 | 5,621.4 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -3,109.0 | -3,056.8 | -3,109.0 | -2,591.2 | -1,605.9 | -888.4 | -447.2 | -318.2 |
|---|
| Comprehensive Income | | -21.6 | -15.1 | -21.6 | -15.4 | -7.1 | 6.8 | -0.3 | 0.0 |
|---|
| Total Common Equity | | 2,732.0 | 3,069.0 | 2,732.0 | 2,534.2 | 2,618.3 | 2,581.2 | -367.1 | -263.4 |
| Total Common Equity |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -2,976.1 | -3,056.8 | -3,126.1 | -3,128.9 | -3,209.2 | -3,109.0 | -3,063.9 | -2,929.9 | -2,763.0 | -2,591.2 |
|---|
| Comprehensive Income | | -24.4 | -15.1 | -44.5 | -47.6 | -9.1 | -21.6 | -17.3 | -7.1 | -25.2 | -15.4 |
|---|
| Total Common Equity | | 3,298.9 | 3,069.0 | 2,874.9 | 2,785.5 | 2,835.6 | 2,732.0 | 2,623.5 | 2,634.9 | 2,566.8 | 2,534.2 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Total Debt | | 6,454.7 | 7,853.3 | 6,614.3 | 5,451.0 | 4,078.2 | 1,907.4 | 917.1 | 586.0 |
|---|
| Book Value | | 2,732.0 | 3,069.0 | 2,732.0 | 2,534.2 | 2,618.3 | 2,581.2 | -367.1 | -263.4 |
| Other |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 3,298.9 | 3,069.0 | 2,874.9 | 2,785.5 | 2,835.6 | 2,732.0 | 2,623.5 | 2,634.9 | 2,566.8 | 2,534.2 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Income | | -517.8 | 52.2 | -517.8 | -985.3 | -707.4 | -430.9 | -112.6 | -120.5 |
|---|
| Depreciation & Amortization | | 169.1 | 225.1 | 169.0 | 134.6 | 52.7 | 20.0 | 9.4 | 5.3 |
|---|
| Stock-Based Compensation | | 344.5 | 321.4 | 344.5 | 451.7 | 391.0 | 288.0 | 29.6 | 33.7 |
|---|
| Change Working Capital | | -80.3 | -49.8 | -62.4 | -135.0 | -9.7 | -53.7 | 31.0 | -20.7 |
|---|
| Change In Accounts Receivable | | -167.8 | -85.0 | -167.8 | -67.7 | -62.7 | -22.9 | -19.0 | -24.8 |
|---|
| Change In Accounts Payable | | 12.4 | 41.8 | 12.4 | -5.0 | -24.7 | 32.2 | 7.5 | 4.4 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.6 | 16.8 |
|---|
| Other Non-cash Items | | 543.5 | 245.0 | 516.7 | -83.0 | 159.6 | -93.9 | -29.1 | 14.5 |
|---|
| Cash from Operations | | 450.1 | 0.0 | 0.0 | 12.2 | -113.8 | -193.1 | -71.3 | -87.6 |
| Cash Flow From Operating Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Income | | 129.6 | 80.7 | 69.2 | 2.8 | 80.4 | -100.2 | -45.1 | -133.9 | -166.9 | -171.8 |
|---|
| Depreciation & Amortization | | 75.6 | -57.0 | 64.0 | 59.5 | 54.9 | 46.7 | 65.4 | 37.0 | 26.5 | 40.1 |
|---|
| Stock-Based Compensation | | 77.8 | 85.9 | 65.5 | 75.6 | 86.1 | 94.2 | 64.9 | 77.1 | 90.2 | 112.4 |
|---|
| Change Working Capital | | -111.7 | 124.7 | -153.9 | -1.1 | 84.9 | 20.3 | -62.9 | 74.8 | -59.5 | -14.8 |
|---|
| Change In Accounts Receivable | | 11.1 | 138.9 | -208.8 | -19.9 | 102.7 | 41.1 | -62.0 | 10.7 | -74.3 | -42.2 |
|---|
| Change In Accounts Payable | | -0.8 | -24.8 | 41.8 | -9.6 | -6.9 | 16.5 | 5.8 | -24.6 | 32.5 | -1.3 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 2.4 | 140.3 | 29.8 | 73.6 | 5.8 | 135.8 | 46.5 | 153.2 | 184.1 | 133.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Capital Expenditure | | -159.3 | -192.2 | -159.3 | -120.8 | -111.7 | -20.3 | -21.0 | -21.3 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | -16.1 | -6.0 | -222.4 | 2,526.9 | 1,743.6 |
|---|
| Investments | | -12,141.1 | -823.9 | -986.1 | -1,082.1 | -1,841.4 | -5,897.3 | -2,830.3 | -1,892.5 |
|---|
| Sales of Investment | | 11,829.5 | 1,215.8 | 1,136.9 | 1,537.5 | 291.4 | 824.0 | 303.4 | 147.1 |
|---|
| Other Investing Activities | | -854.2 | 0.0 | 0.0 | -1,971.6 | -363.3 | 4,293.9 | -232.1 | -330.6 |
|---|
| Cash from Investing | | -1,325.1 | 0.0 | 0.0 | -1,653.1 | -2,031.0 | -1,022.0 | -253.1 | -353.7 |
| Cash Flow From Investing Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Capital Expenditure | | -55.7 | -54.4 | -51.1 | -53.0 | -43.9 | -44.2 | -38.3 | -46.5 | -38.7 | -35.8 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -12,733.0 | -9,943.8 | -270.3 | -368.7 | -48.2 | -136.7 | -524.8 | -267.9 | -96.5 | -96.8 |
|---|
| Sales of Investment | | 5,533.3 | 4,499.3 | 231.4 | 263.8 | 504.9 | 215.7 | 245.1 | 409.8 | 219.7 | 262.3 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Debt Repaid | | -7,183.1 | 0.0 | 0.0 | 1,430.6 | -4,698.6 | -3,375.5 | -1,882.2 | -1,080.5 |
|---|
| Debt Issued | | 8,186.8 | 1,239.0 | 1,163.3 | 2,803.4 | 6,869.5 | 4,365.7 | 2,213.3 | 1,666.4 |
|---|
| Issuance of Common Stock | | 33.1 | 0.0 | 0.0 | 0.0 | 73.9 | 1,305.2 | 2.7 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | -250.0 | 0.0 | -0.1 | -0.1 | -0.8 | -41.4 | -17.1 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4,819.7 | -2,223.3 | 0.0 |
|---|
| Other Financing Activities | | 7,405.5 | 0.0 | 0.0 | -6.7 | 6,622.4 | 9,468.7 | 4,438.9 | 1,659.3 |
|---|
| Cash from Financing | | 913.1 | 0.0 | 0.0 | 1,349.9 | 1,997.6 | 2,577.8 | 294.7 | 561.6 |
| Cash Flow From Financing Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 7,958.3 | 105.0 | 495.0 | -137.7 | 376.1 | 505.6 | 201.5 | 169.5 | 561.2 | 231.2 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | -112.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Change in Cash | | 35.5 | 461.0 | 35.5 | -290.9 | -141.8 | 1,364.5 | -29.6 | 120.3 |
|---|
| Closing Cash Balance | | 1,295.4 | 1,756.4 | 1,295.4 | 1,259.9 | 1,550.8 | 1,692.6 | 328.1 | 357.8 |
| Cash position |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Change in Cash | | -3.0 | 341.2 | 20.5 | -1.2 | 352.5 | 89.2 | -324.3 | 171.7 | -40.5 | 228.5 |
|---|
| Closing Cash Balance | | 2,094.6 | 2,097.6 | 1,756.4 | 1,736.0 | 1,737.2 | 1,384.6 | 1,295.4 | 1,619.7 | 1,448.0 | 1,488.5 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Free Cash Flow | | 290.8 | 601.7 | 290.8 | -108.6 | -225.5 | -213.4 | -92.3 | -108.9 |
|---|
| Real Free Cash Flow | | -53.7 | 280.3 | -53.7 | -560.3 | -616.5 | -501.4 | -121.9 | -142.6 |
| Free Cash Flow |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Free Cash Flow | | 118.0 | 320.2 | 23.5 | 157.4 | 268.1 | 152.7 | 30.5 | 161.7 | 35.6 | 63.1 |
|---|
| Real Free Cash Flow | | 40.2 | 234.4 | -42.0 | 81.8 | 182.0 | 58.5 | -34.4 | 84.6 | -54.6 | -49.3 |