ALEC
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Total Revenues | | 21.0 | 21.0 | 100.6 | 97.1 | 133.6 | 207.1 | 21.1 | 21.2 | 27.7 | 3.7 | 0.4 |
|---|
| Cost of Revenues | | 2.3 | 9.7 | 0.0 | 192.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 18.8 | 11.4 | 100.6 | -95.1 | 133.6 | 207.1 | 21.1 | 21.2 | 27.7 | 3.7 | 0.4 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 6.2 | 3.3 | 7.9 | 3.7 | 54.2 | 15.3 | 15.1 | 15.9 | 15.2 | 9.1 |
|---|
| Cost of Revenues | | 2.3 | 0.0 | 0.0 | 0.0 | 46.5 | 0.0 | 2.3 | 2.3 | 6.6 | 2.3 |
|---|
| Gross Profit | | 4.0 | 3.3 | 7.9 | 3.7 | 7.8 | 15.3 | 12.8 | 13.6 | 8.6 | 6.9 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 192.1 | 210.4 | 189.4 | 156.9 | 100.5 | 73.0 | 29.9 | 13.7 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 56.7 | 61.0 | 55.0 | 59.4 | 35.1 | 11.9 | 6.5 | 1.9 |
|---|
| Depreciation & Amortization | | 8.6 | 9.7 | 8.8 | 8.8 | 8.5 | 8.3 | 7.3 | 5.6 | 1.0 | 0.7 | 0.2 |
|---|
| Total Operating Expenses | | 157.2 | 157.2 | 245.6 | 248.8 | 271.5 | 244.4 | 216.3 | 135.6 | 85.0 | 36.4 | 15.5 |
|---|
| Operating Income | | -145.8 | -145.8 | -145.0 | -151.7 | -137.8 | -37.4 | -195.2 | -114.4 | -57.3 | -32.7 | -15.1 |
| 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 | 47.7 | 46.3 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.9 | 13.4 |
|---|
| Depreciation & Amortization | | 2.3 | 1.2 | 3.2 | 1.8 | 2.1 | 2.2 | 2.3 | 2.3 | 2.3 | 2.3 |
|---|
| Total Operating Expenses | | 25.9 | 40.9 | 42.0 | 48.4 | 15.0 | 63.8 | 58.4 | 57.3 | 62.6 | 59.7 |
|---|
| Operating Income | | -29.4 | -37.6 | -34.1 | -44.7 | -7.2 | -48.4 | -45.6 | -43.7 | -47.5 | -50.6 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | -16.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 3.0 | 3.0 | 26.1 | 26.6 | 7.8 | 1.0 | 4.9 | 9.0 | 5.0 | 0.2 | 0.0 |
|---|
| IBT | | -142.8 | -142.8 | -118.9 | -125.2 | -130.1 | -36.3 | -190.2 | -105.4 | -52.2 | -32.5 | -15.1 |
|---|
| Income Tax Expense | | 0.2 | 0.2 | 0.1 | 5.2 | 3.3 | -8.3 | -7.3 | -5.6 | 5.0 | 0.0 | 0.0 |
|---|
| Net Income | | -142.9 | -142.9 | -119.0 | -130.4 | -133.3 | -28.0 | -183.0 | -99.8 | -52.2 | -32.5 | -15.1 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.2 | 0.0 |
|---|
| Other Expense | | -7.7 | 2.9 | 3.6 | 4.2 | 5.2 | 6.2 | 7.0 | 7.6 | 7.7 | 7.4 |
|---|
| IBT | | -37.1 | -34.7 | -30.5 | -40.5 | -2.0 | -42.2 | -38.6 | -36.1 | -39.8 | -43.2 |
|---|
| Income Tax Expense | | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 1.7 | 1.3 |
|---|
| Net Income | | -37.3 | -34.7 | -30.5 | -40.5 | -2.1 | -42.2 | -38.7 | -36.1 | -41.4 | -44.5 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| EPS | | $0.00 | $0.00 | $0.00 | $-1.56 | $-1.62 | $-0.35 | $-2.35 | $-1.62 | $-0.76 | $-0.63 | $-0.29 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-1.56 | $-1.62 | $-0.35 | $-2.35 | $-1.62 | $-0.76 | $-0.63 | $-0.29 |
|---|
| Shares Outstanding | | 103.0 | 103.0 | 96.6 | 83.7 | 82.5 | 80.4 | 77.8 | 61.7 | 68.4 | 51.2 | 51.2 |
|---|
| Diluted Shares Outstanding | | 103.0 | 103.0 | 96.6 | 83.7 | 82.5 | 80.4 | 77.8 | 61.7 | 68.4 | 51.2 | 51.2 |
| 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 | $-0.49 | $-0.53 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.49 | $-0.53 |
|---|
| Shares Outstanding | | 103.0 | 102.6 | 100.4 | 99.4 | 98.3 | 96.7 | 96.7 | 93.8 | 84.4 | 83.9 |
|---|
| Diluted Shares Outstanding | | 103.0 | 102.6 | 100.4 | 99.4 | 98.3 | 96.7 | 96.7 | 93.8 | 84.4 | 83.9 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Cash And Equivalents | | 47.5 | 33.0 | 74.6 | 154.3 | 329.2 | 50.0 | 89.6 | 65.5 | 32.5 | 50.8 |
|---|
| Short Term Investments | | 455.8 | 380.4 | 474.3 | 558.5 | 406.1 | 363.3 | 263.4 | 224.9 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 503.3 | 413.4 | 548.9 | 712.9 | 735.3 | 413.3 | 353.1 | 290.4 | 32.5 | 50.8 |
|---|
| Accounts Receivable | | 0.0 | 0.0 | 0.0 | 2.6 | 7.4 | 0.0 | 0.0 | 0.0 | 200.2 | 0.2 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 16.4 | 11.4 | 16.9 | 11.0 | 7.1 | 8.2 | 4.4 | 2.8 | 0.3 | 0.1 |
|---|
| Total Current Assets | | 519.7 | 424.8 | 565.8 | 726.4 | 749.7 | 421.5 | 357.4 | 293.2 | 233.0 | 51.2 |
| Current Assets |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Cash And Equivalents | | 76.5 | 44.8 | 38.0 | 33.0 | 37.2 | 47.5 | 72.6 | 74.6 | 102.0 | 131.5 |
|---|
| Short Term Investments | | 214.6 | 262.5 | 316.6 | 380.4 | 420.0 | 455.8 | 489.5 | 474.3 | 486.9 | 498.5 |
|---|
| Total Cash & ST Investments | | 291.1 | 307.3 | 354.6 | 413.4 | 457.2 | 503.3 | 562.1 | 548.9 | 588.9 | 630.0 |
|---|
| Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.5 | 7.8 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 9.3 | 11.9 | 12.1 | 11.4 | 12.2 | 16.4 | 19.3 | 16.9 | 13.8 | 10.1 |
|---|
| Total Current Assets | | 300.4 | 319.2 | 366.7 | 424.8 | 469.4 | 519.7 | 581.4 | 565.8 | 613.1 | 648.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Property, Plant & Equipment | | 43.4 | 37.1 | 47.1 | 53.3 | 57.9 | 62.7 | 62.3 | 10.9 | 2.8 | 2.5 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 6.1 | 6.4 | 9.0 | 7.9 | 7.0 | 4.1 | 2.1 | 4.2 | 0.3 | 0.4 |
|---|
| Total Long-Term Assets | | 51.0 | 43.5 | 56.0 | 61.2 | 64.9 | 66.7 | 64.5 | 15.2 | 3.1 | 2.9 |
|---|
| Total Assets | | 570.7 | 468.3 | 621.8 | 787.6 | 814.7 | 488.3 | 421.9 | 308.4 | 236.1 | 54.1 |
| Long-Term Assets |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Property, Plant & Equipment | | 28.6 | 30.9 | 35.3 | 37.1 | 39.0 | 43.4 | 45.2 | 47.1 | 49.2 | 50.6 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.0 | 1.8 | 0.0 | 0.0 | 0.0 | 1.5 | 0.0 | 1.5 | 1.5 | 1.5 |
|---|
| Other Long-Term Assets | | 6.3 | 4.5 | 6.4 | 6.4 | 7.6 | 6.1 | 8.9 | 7.4 | 8.5 | 8.6 |
|---|
| Total Long-Term Assets | | 34.9 | 37.2 | 41.7 | 43.5 | 46.7 | 51.0 | 54.1 | 56.0 | 59.2 | 60.7 |
|---|
| Total Assets | | 335.3 | 356.4 | 408.3 | 468.3 | 516.0 | 570.7 | 635.5 | 621.8 | 672.4 | 708.7 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Accounts Payable | | 4.4 | 2.2 | 3.8 | 4.2 | 4.7 | 3.0 | 0.3 | 0.1 | 1.1 | 1.2 |
|---|
| Short-Term Debt | | 8.6 | 8.8 | 16.9 | 8.1 | 7.8 | 7.5 | 6.6 | -34.9 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 70.7 | 90.4 | 74.3 | -14.9 | -55.1 | 9.8 | -5.2 | 12.9 | 7.3 | 0.4 |
|---|
| Current Liabilities | | 147.7 | 125.1 | 177.9 | 45.6 | 48.2 | 44.2 | 31.8 | 13.0 | 27.4 | 1.5 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 4.8 | 2.2 | 2.3 | 2.2 | 5.0 | 4.4 | 4.6 | 3.8 | 4.7 | 4.7 |
|---|
| Short-Term Debt | | 9.0 | 8.9 | 8.8 | 8.8 | 8.7 | 8.6 | 8.5 | 16.9 | 16.8 | 16.4 |
|---|
| Other Current Liabilities | | 66.2 | 59.8 | 76.8 | 90.4 | 73.4 | 70.7 | 78.4 | 74.3 | 53.4 | 42.7 |
|---|
| Current Liabilities | | 80.0 | 84.4 | 109.8 | 125.1 | 142.5 | 147.7 | 164.9 | 177.9 | 155.4 | 132.3 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Long-Term Debt | | 27.5 | 33.8 | 30.5 | 35.3 | 39.8 | 43.7 | 41.5 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 27.5 | 33.1 | 38.9 | 43.3 | 47.6 | 51.3 | 48.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | -194.9 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 420.2 | 341.5 | 487.7 | 573.2 | 513.9 | 220.7 | 227.2 | 405.8 | 288.1 | 79.0 |
| Long-Term Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Long-Term Debt | | 28.9 | 30.6 | 32.2 | 33.8 | 26.0 | 27.5 | 29.0 | 30.5 | 31.8 | 32.7 |
|---|
| Capital Leases | | 28.3 | 29.9 | 31.6 | 33.1 | 34.6 | 27.5 | 37.6 | 38.9 | 40.2 | 40.9 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 67.0 | 91.8 | 101.2 |
|---|
| Total Liabilities | | 277.6 | 285.2 | 313.7 | 341.5 | 397.1 | 420.2 | 456.6 | 487.7 | 509.8 | 512.4 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -784.8 | -829.1 | -710.1 | -579.7 | -446.4 | -410.0 | -219.8 | -114.4 | -62.2 | -29.7 |
|---|
| Comprehensive Income | | -0.6 | 0.3 | 0.2 | -4.6 | -0.9 | 0.6 | 0.1 | 0.0 | -1.0 | -0.3 |
|---|
| Total Common Equity | | 150.6 | 126.8 | 134.2 | 214.4 | 300.7 | 267.5 | 194.7 | -97.4 | -52.0 | -24.9 |
| Total Common Equity |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -934.8 | -900.1 | -869.6 | -829.1 | -827.1 | -784.8 | -746.2 | -710.1 | -668.6 | -624.2 |
|---|
| Comprehensive Income | | 0.2 | 0.1 | 0.2 | 0.3 | 0.9 | -0.6 | -0.4 | 0.2 | -0.7 | -1.4 |
|---|
| Total Common Equity | | 57.7 | 71.2 | 94.6 | 126.8 | 118.9 | 150.6 | 178.9 | 134.2 | 162.6 | 196.3 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Total Debt | | 36.1 | 42.5 | 38.9 | 43.3 | 47.6 | 51.3 | 48.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 150.6 | 126.8 | 134.2 | 214.4 | 300.7 | 267.5 | 194.7 | -97.4 | -52.0 | -24.9 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 57.7 | 71.2 | 94.6 | 126.8 | 118.9 | 150.6 | 178.9 | 134.2 | 162.6 | 196.3 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Income | | -160.7 | -142.9 | -119.0 | -130.4 | -133.3 | -36.3 | -190.2 | -105.4 | -52.2 | -32.5 | -15.1 |
|---|
| Depreciation & Amortization | | 9.1 | -0.9 | 8.8 | 8.8 | 8.5 | 8.3 | 7.3 | 5.6 | 1.0 | 0.7 | 0.2 |
|---|
| Stock-Based Compensation | | 41.8 | 26.7 | 39.5 | 42.8 | 46.1 | 40.8 | 30.5 | 16.3 | 6.9 | 5.4 | 2.0 |
|---|
| Change Working Capital | | -89.1 | -74.1 | -147.0 | -90.1 | 59.5 | 283.7 | -15.2 | -12.3 | 174.4 | 8.7 | 0.0 |
|---|
| Change In Accounts Receivable | | 5.2 | 0.0 | 0.0 | 2.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | -0.2 |
|---|
| Change In Accounts Payable | | -0.4 | -0.5 | -1.4 | -0.4 | -0.6 | 1.9 | 2.4 | 0.2 | -0.8 | 0.0 | 0.7 |
|---|
| Change In Inventories | | -5.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.4 | 6.6 | -0.6 |
|---|
| Other Non-cash Items | | 25.6 | 7.2 | -12.2 | -15.3 | -1.2 | 2.1 | 0.9 | -3.5 | -2.6 | 0.0 | 0.0 |
|---|
| Cash from Operations | | -216.8 | 0.0 | 0.0 | -184.2 | -20.3 | 298.6 | -166.7 | -99.3 | 127.5 | -17.8 | -13.0 |
| 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 | | -37.3 | -34.7 | -30.5 | -40.5 | -2.1 | -42.2 | -38.7 | -36.1 | -41.4 | -44.5 |
|---|
| Depreciation & Amortization | | 2.8 | 2.3 | 3.2 | 1.8 | 2.1 | 2.2 | 2.3 | 2.3 | 2.3 | 2.3 |
|---|
| Stock-Based Compensation | | 4.8 | 6.4 | 7.1 | 8.4 | 0.0 | 9.0 | 9.9 | 10.3 | 11.5 | 10.1 |
|---|
| Change Working Capital | | -12.1 | -5.1 | -28.3 | -28.6 | -62.7 | -18.7 | -32.4 | -33.3 | -13.7 | -9.8 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.9 | -2.6 |
|---|
| Change In Accounts Payable | | -3.1 | 2.5 | -0.1 | 0.1 | -2.8 | 0.7 | -0.3 | 0.9 | -1.0 | 0.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.9 | 2.6 |
|---|
| Other Non-cash Items | | 0.0 | -1.5 | -0.5 | -2.0 | 7.6 | -1.1 | -4.0 | -4.6 | 22.9 | -17.5 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -46.1 | -46.5 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Capital Expenditure | | -1.0 | 0.0 | -1.3 | -2.4 | -4.1 | -3.2 | -5.0 | -15.3 | -1.9 | -0.8 | -2.3 |
|---|
| Acquisitions | | 52.3 | 0.0 | 0.0 | 0.0 | 159.0 | 49.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -581.0 | -271.9 | -467.7 | -551.7 | -556.9 | -343.4 | -506.8 | -529.6 | -472.2 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 642.4 | 468.5 | 576.1 | 656.0 | 402.0 | 297.0 | 406.8 | 496.0 | 250.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -63.5 | 0.0 | 0.0 | 0.0 | -159.0 | -49.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 60.4 | 0.0 | 0.0 | 101.9 | -159.0 | -49.7 | -105.1 | -48.9 | -224.1 | -0.8 | -2.3 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | -0.2 | -0.3 | -0.5 | -0.2 | 0.1 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 69.1 | -16.9 |
|---|
| Investments | | -81.0 | -59.0 | -76.1 | -55.8 | -86.6 | -83.4 | -101.3 | -196.5 | -137.3 | -146.0 |
|---|
| Sales of Investment | | 106.6 | 108.5 | 131.8 | 121.5 | 128.2 | 123.9 | 138.8 | 185.2 | 155.6 | 162.8 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -69.1 | 16.9 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 18.1 | 17.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Debt Repaid | | -3.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | -1.2 | 42.5 | 3.6 | -4.4 | -4.3 | -3.7 | 3.2 | 48.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 71.7 | 0.0 | 0.0 | 2.6 | 3.1 | 0.0 | 224.6 | 170.1 | 133.1 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 12,231.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.9 | 0.0 | -0.1 |
|---|
| Dividends Paid | | 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 | | 72.3 | 0.0 | 0.0 | 2.6 | 1.5 | 30.3 | 7.5 | 2.2 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Financing | | 72.3 | 0.0 | 0.0 | 2.6 | 4.5 | 30.3 | 232.1 | 172.4 | 131.1 | 0.0 | -0.1 |
| 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 | | 37.9 | -1.6 | -1.6 | -1.5 | 7.9 | -1.5 | -1.4 | -1.4 | -1.3 | -0.7 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 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 | 0.6 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Change in Cash | | -84.0 | 32.8 | -41.2 | -79.7 | -174.8 | 279.2 | -39.7 | 24.2 | 34.5 | -18.6 | -15.3 |
|---|
| Closing Cash Balance | | 47.5 | 67.6 | 34.9 | 76.1 | 155.8 | 330.6 | 51.4 | 91.1 | 66.9 | 32.5 | 51.0 |
| 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 | | -10.7 | 31.7 | 6.8 | 5.0 | -4.1 | -10.4 | -25.0 | -2.0 | -27.4 | -29.6 |
|---|
| Closing Cash Balance | | 67.6 | 78.3 | 46.6 | 39.8 | 33.0 | 38.7 | 49.1 | 74.1 | 76.1 | 103.5 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Free Cash Flow | | -217.8 | -184.1 | -231.2 | -186.5 | -24.4 | 295.3 | -171.8 | -114.6 | 125.6 | -18.6 | -15.2 |
|---|
| Real Free Cash Flow | | -259.6 | -210.7 | -270.6 | -229.3 | -70.6 | 254.5 | -202.3 | -130.9 | 118.7 | -23.9 | -17.2 |
| 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 | | -41.7 | -32.5 | -49.1 | -60.8 | -55.2 | -50.9 | -63.1 | -61.9 | -46.3 | -46.4 |
|---|
| Real Free Cash Flow | | -46.5 | -38.9 | -56.1 | -69.2 | -55.2 | -60.0 | -73.0 | -72.2 | -57.8 | -56.5 |