AMC Entertainment Holdings, Inc.
AMC
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 4,848.9 | 4,848.9 | 4,637.2 | 4,812.6 | 3,911.4 | 2,527.9 | 1,242.4 | 5,471.0 | 5,460.8 | 5,079.2 | 3,235.8 | 2,946.9 | 2,695.4 | 2,749.4 | 2,600.6 | 2,423.0 | 2,417.7 | |
| Cost of Revenues | 1,214.3 | 1,214.3 | 1,544.8 | 3,662.9 | 1,280.3 | 745.6 | 411.5 | 1,977.8 | 1,981.1 | 1,856.4 | 1,231.7 | 1,150.0 | 1,046.2 | 1,084.2 | 2,232.5 | 2,160.6 | 2,052.9 | |
| Gross Profit | 3,634.6 | 3,634.6 | 3,092.4 | 1,149.7 | 2,631.1 | 1,782.3 | 830.9 | 3,493.2 | 3,479.7 | 3,222.8 | 2,004.2 | 1,796.9 | 1,649.2 | 1,665.2 | 368.1 | 262.4 | 364.8 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 1,288.3 | 1,300.2 | 1,397.9 | 862.5 | 1,306.4 | 1,348.8 | 1,030.6 | 951.4 | 1,104.4 | 1,405.9 | |
| Cost of Revenues | -521.0 | 985.1 | 488.2 | 262.0 | 429.2 | 471.1 | 342.2 | 302.3 | 867.8 | 488.6 | |
| Gross Profit | 1,809.3 | 315.1 | 909.7 | 600.5 | 877.2 | 877.7 | 688.4 | 649.1 | 236.6 | 917.3 |
| Operating Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 0.0 | |
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 1,115.4 | 1,093.8 | 1,054.6 | 1,040.8 | 1,120.8 | 977.1 | 927.8 | 589.2 | 526.0 | 520.1 | 549.1 | 60.7 | 80.0 | 65.9 | |
| Depreciation & Amortization | 310.6 | 1.4 | 319.5 | 365.0 | 340.8 | 523.9 | 438.5 | 450.0 | 537.8 | 538.6 | 268.2 | 233.0 | 216.3 | 197.5 | 214.0 | 212.4 | 188.3 | |
| Total Operating Expenses | 1,786.0 | 1,786.0 | 3,171.7 | 1,115.4 | 3,018.2 | 2,621.4 | 2,395.1 | 3,257.4 | 3,169.6 | 3,014.4 | 1,730.9 | 1,554.7 | 1,469.8 | 1,473.3 | 274.7 | 292.4 | 254.2 | |
| Operating Income | 1,848.6 | 1,848.6 | -79.3 | 34.3 | -387.1 | -839.1 | -1,564.2 | 253.0 | 265.0 | 101.8 | 219.9 | 237.1 | 175.1 | 189.0 | 93.1 | -42.8 | 106.9 |
| 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 | 0.0 | 0.0 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 279.8 | 278.7 | ||
| Depreciation & Amortization | 77.3 | 79.4 | 77.8 | 76.1 | 78.3 | 80.8 | 78.8 | 81.6 | 85.9 | 88.7 | ||
| Total Operating Expenses | -56.7 | 279.2 | 817.1 | 746.4 | 872.5 | 805.9 | 735.8 | 757.5 | 279.8 | 817.2 | ||
| Operating Income | 1,866.0 | 35.9 | 92.6 | -145.9 | 4.7 | 71.8 | -47.4 | -108.4 | -43.2 | 99.4 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 2.6 | 8.0 | 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 | |
| Interest Expense | 776.0 | 530.2 | 443.7 | 411.2 | 378.7 | 458.1 | 356.9 | 340.8 | 342.3 | 274.0 | 121.5 | 106.1 | 120.9 | 140.2 | 178.1 | 183.7 | 174.1 | |
| Other Expense | -2,476.5 | -2,476.5 | -271.2 | -427.5 | -584.0 | -440.9 | -2,965.3 | -424.6 | 155.9 | -267.5 | 4.9 | 27.5 | 38.8 | 48.1 | -7.3 | 40.8 | 114.6 | |
| IBT | -627.9 | -627.9 | -350.5 | -393.2 | -971.1 | -1,280.0 | -4,529.5 | -171.6 | 123.7 | -333.1 | 156.6 | 163.5 | 97.2 | 99.7 | -92.1 | -172.9 | 51.1 | |
| Income Tax Expense | 4.5 | 4.5 | 2.1 | 3.4 | 2.5 | -10.2 | 59.9 | -22.5 | 13.6 | 154.1 | 40.7 | 59.7 | 33.5 | -263.4 | 2.0 | 2.0 | -36.3 | |
| Net Income | -632.4 | -632.4 | -352.6 | -396.6 | -973.6 | -1,269.8 | -4,589.4 | -149.1 | 110.1 | -487.2 | 115.9 | 103.9 | 64.1 | 364.4 | -94.1 | -174.3 | 79.9 |
| 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 | 1.3 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.9 | 3.0 | ||
| Interest Expense | 388.0 | 139.3 | 129.6 | 119.1 | 123.9 | 119.6 | 99.0 | 101.2 | 103.8 | 103.7 | ||
| Other Expense | -1,992.9 | -332.9 | -96.1 | -54.6 | -139.6 | -93.6 | 15.3 | -53.3 | -140.0 | -84.8 | ||
| IBT | -126.9 | -297.0 | -3.5 | -200.5 | -134.9 | -21.8 | -32.1 | -161.7 | -183.2 | 14.6 | ||
| Income Tax Expense | 0.5 | 1.2 | 1.2 | 1.6 | 0.7 | -1.1 | 0.7 | 1.8 | -1.2 | 2.3 | ||
| Net Income | -127.4 | -298.2 | -4.7 | -202.1 | -135.6 | -20.7 | -32.8 | -163.5 | -182.0 | 12.3 |
| Per Share Data | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $-2.09 | $-7.43 | $-23.47 | $-172.78 | $-12.71 | $8.59 | $-33.53 | $9.97 | $9.36 | $5.77 | $41.87 | $-10.85 | $-20.10 | $9.21 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $-2.37 | $-7.43 | $-23.47 | $-172.74 | $-12.67 | $7.47 | $-33.52 | $9.97 | $9.35 | $5.74 | $41.82 | $-10.85 | $-20.10 | $9.21 | |
| Shares Outstanding | 513.0 | 513.0 | 332.9 | 189.4 | 131.0 | 54.1 | 26.6 | 11.7 | 12.8 | 14.5 | 11.2 | 11.1 | 11.1 | 8.7 | 8.7 | 8.7 | 8.7 | |
| Diluted Shares Outstanding | 513.0 | 513.0 | 332.9 | 167.6 | 131.0 | 54.1 | 26.6 | 11.8 | 14.7 | 14.5 | 11.2 | 11.1 | 11.1 | 8.7 | 8.7 | 8.7 | 8.7 |
| 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 | $-0.83 | $0.08 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.83 | $0.08 | ||
| Shares Outstanding | 513.0 | 513.0 | 433.1 | 431.0 | 414.4 | 361.9 | 321.6 | 263.4 | 218.6 | 162.4 | ||
| Diluted Shares Outstanding | 513.0 | 513.0 | 433.1 | 431.0 | 384.0 | 361.9 | 321.6 | 263.4 | 218.6 | 162.6 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 818.6 | 632.3 | 884.3 | 631.5 | 1,592.5 | 308.3 | 265.0 | 313.3 | 310.0 | 207.1 | 211.3 | 218.2 | 546.5 | 277.6 | 417.4 | 611.6 | |
| Short Term Investments | 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 | |
| Total Cash & ST Investments | 818.6 | 632.3 | 884.3 | 631.5 | 1,592.5 | 308.3 | 265.0 | 313.3 | 310.0 | 207.1 | 211.3 | 218.2 | 546.5 | 277.6 | 417.4 | 611.6 | |
| Accounts Receivable | 156.0 | 169.5 | 205.2 | 167.6 | 170.4 | 99.0 | 265.9 | 284.2 | 298.0 | 222.4 | 106.1 | 102.3 | 110.0 | 43.0 | 28.1 | 28.3 | |
| Inventory | 0.0 | 51.2 | 39.5 | 36.4 | 31.3 | 21.3 | 37.5 | 35.2 | 34.0 | 29.0 | 14.0 | 10.5 | 10.6 | 11.8 | 10.2 | 8.2 | |
| Other Current Assets | 100.9 | 94.2 | 74.1 | 14.9 | 12.9 | 11.5 | 30.8 | 38.1 | 28.0 | 61.5 | 18.0 | 15.3 | 9.9 | 6.9 | 5.9 | 6.8 | |
| Total Current Assets | 1,075.5 | 947.2 | 1,203.1 | 902.1 | 1,870.3 | 487.0 | 673.1 | 781.3 | 872.4 | 683.6 | 414.4 | 509.7 | 843.5 | 406.6 | 530.0 | 710.7 |
| 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 | 416.9 | 423.7 | 378.7 | 632.3 | 527.4 | 770.3 | 660.7 | 911.4 | 729.7 | 435.3 | |
| Short Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Cash & ST Investments | 416.9 | 423.7 | 378.7 | 632.3 | 527.4 | 770.3 | 660.7 | 911.4 | 729.7 | 435.3 | |
| Accounts Receivable | 102.3 | 123.6 | 92.6 | 169.5 | 108.1 | 156.0 | 140.4 | 205.2 | 54.4 | 137.8 | |
| Inventory | 0.0 | 0.0 | 0.0 | 51.2 | 0.0 | 0.0 | 0.0 | 39.5 | 22.4 | 22.9 | |
| Other Current Assets | 99.8 | 161.5 | 163.3 | 94.2 | 153.6 | 149.2 | 111.9 | 74.1 | 173.6 | 134.6 | |
| Total Current Assets | 619.0 | 708.8 | 634.6 | 947.2 | 789.1 | 1,075.5 | 913.0 | 1,203.1 | 980.1 | 707.7 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 4,850.6 | 4,662.4 | 5,104.9 | 5,522.1 | 6,118.4 | 6,774.0 | 7,445.2 | 3,039.6 | 3,116.5 | 3,035.9 | 1,401.9 | 1,247.2 | 1,179.8 | 883.7 | 958.7 | 863.5 | |
| Goodwill | 2,325.5 | 2,301.1 | 2,358.7 | 2,342.0 | 2,429.8 | 2,547.3 | 4,789.1 | 4,788.7 | 4,931.7 | 3,933.0 | 2,406.7 | 2,289.8 | 2,289.8 | 1,953.7 | 1,953.7 | 1,844.8 | |
| Intangible Assets | 145.5 | 144.3 | 146.7 | 147.3 | 153.4 | 163.2 | 195.3 | 352.1 | 380.5 | 365.1 | 237.4 | 225.5 | 234.3 | 135.0 | 149.5 | 148.4 | |
| Long-Term Investments | 8.8 | 69.3 | 79.5 | 93.4 | 97.0 | 97.5 | 267.1 | 319.0 | 404.5 | 466.1 | 432.6 | 346.9 | 338.4 | 135.7 | 146.6 | 75.0 | |
| Other Long-Term Assets | 188.8 | 123.2 | 116.3 | 128.7 | 152.0 | 207.1 | 235.9 | 186.5 | 71.4 | 67.7 | 91.0 | 70.7 | 64.2 | 67.9 | 63.5 | 69.7 | |
| Total Long-Term Assets | 7,519.2 | 7,300.3 | 7,806.1 | 8,233.5 | 8,951.2 | 9,789.4 | 13,002.7 | 8,714.5 | 8,933.5 | 7,958.2 | 4,695.7 | 4,254.0 | 4,203.2 | 3,233.7 | 3,326.0 | 3,064.2 | |
| Total Assets | 8,594.7 | 8,247.5 | 9,009.2 | 9,135.6 | 10,821.5 | 10,276.4 | 13,675.8 | 9,495.8 | 9,805.9 | 8,618.1 | 5,110.1 | 4,763.7 | 5,046.7 | 3,640.3 | 3,856.0 | 3,774.9 |
| 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 | 4,641.7 | 4,710.7 | 4,710.7 | 4,662.4 | 4,836.3 | 4,850.6 | 4,963.8 | 5,181.5 | 5,161.4 | 5,306.5 | |
| Goodwill | 2,400.0 | 2,393.4 | 2,362.2 | 2,301.1 | 2,351.6 | 2,325.5 | 2,322.1 | 2,358.7 | 2,310.8 | 2,310.2 | |
| Intangible Assets | 147.6 | 148.2 | 145.6 | 144.3 | 147.2 | 145.5 | 145.8 | 146.7 | 145.5 | 147.1 | |
| Long-Term Investments | 17.9 | 8.6 | 8.9 | 69.3 | 0.0 | 0.0 | 8.0 | 79.5 | 10.8 | 11.6 | |
| Other Long-Term Assets | 194.5 | 204.2 | 191.0 | 123.2 | 199.4 | 197.6 | 186.0 | 39.7 | 195.3 | 198.2 | |
| Total Long-Term Assets | 7,401.7 | 7,465.1 | 7,418.4 | 7,300.3 | 7,535.0 | 7,519.2 | 7,625.7 | 7,806.1 | 7,813.0 | 7,962.0 | |
| Total Assets | 8,020.7 | 8,173.9 | 8,053.0 | 8,247.5 | 8,324.1 | 8,594.7 | 8,538.7 | 9,009.2 | 8,793.1 | 8,669.7 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 301.1 | 378.3 | 320.5 | 330.5 | 377.1 | 298.8 | 543.3 | 452.6 | 569.6 | 501.8 | 313.0 | 262.6 | 268.2 | 195.9 | 165.4 | 175.1 | |
| Short-Term Debt | 639.6 | 593.5 | 1,053.5 | 592.8 | 634.7 | 616.5 | 616.1 | 82.2 | 87.7 | 81.2 | 18.8 | 23.6 | 16.1 | 61.8 | 10.0 | 10.5 | |
| Other Current Liabilities | 311.4 | 259.3 | -165.1 | 364.3 | 367.5 | 257.8 | 324.6 | 378.5 | 351.1 | 328.9 | 158.7 | 136.3 | 170.9 | 148.3 | 139.3 | 143.3 | |
| Current Liabilities | 1,651.2 | 1,744.8 | 1,632.4 | 1,690.3 | 1,787.9 | 1,578.5 | 1,933.2 | 1,328.1 | 1,409.4 | 1,189.2 | 712.2 | 636.4 | 658.0 | 580.5 | 455.9 | 454.7 |
| Current Liabilities | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 279.1 | 305.1 | 232.9 | 378.3 | 247.7 | 301.1 | 250.2 | 320.5 | 236.5 | 285.5 | |
| Short-Term Debt | 577.9 | 573.8 | 599.8 | 593.5 | 627.8 | 639.6 | 539.1 | 1,053.5 | 1,057.0 | 1,089.8 | |
| Other Current Liabilities | 334.9 | 318.9 | 266.4 | 259.3 | 318.3 | 311.4 | 319.5 | -165.1 | -694.2 | -741.2 | |
| Current Liabilities | 1,603.4 | 1,620.9 | 1,511.1 | 1,744.8 | 1,578.9 | 1,651.2 | 1,503.0 | 1,632.4 | 1,528.8 | 1,554.3 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 4,212.4 | 7,683.4 | 8,603.0 | 58.8 | 10,116.7 | 96.0 | 99.9 | 5,377.6 | 651.4 | 675.4 | 101.9 | 109.3 | 2,373.2 | 2,272.7 | 2,511.3 | 2,446.8 | |
| Capital Leases | 3,820.0 | 4,201.8 | 4,564.9 | 58.8 | 5,323.4 | 96.0 | 99.9 | 669.8 | 651.4 | 675.4 | 101.9 | 109.3 | 303.5 | 185.2 | 205.6 | 181.4 | |
| Def. Tax Liability | 33.0 | 33.9 | 32.4 | 32.1 | 31.3 | 40.5 | 46.0 | 41.6 | 49.6 | 21.0 | 0.0 | 0.0 | 0.0 | 7.0 | 7.0 | 7.0 | |
| Total Liabilities | 10,291.3 | 10,008.0 | 10,857.1 | 11,760.1 | 12,611.0 | 13,161.5 | 12,461.6 | 8,097.8 | 7,693.5 | 6,604.2 | 3,571.4 | 3,251.0 | 3,539.3 | 3,482.7 | 3,590.0 | 3,335.4 |
| 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 | 7,619.0 | 7,700.4 | 7,703.0 | 7,683.4 | 7,835.3 | 8,032.4 | 8,451.0 | 8,603.0 | 8,056.0 | 8,310.6 | |
| Capital Leases | 0.0 | 4,265.0 | 4,264.6 | 4,201.8 | 4,319.1 | 4,336.5 | 4,447.1 | 4,050.7 | 4,546.5 | 4,690.2 | |
| Def. Tax Liability | 35.5 | 35.1 | 35.0 | 33.9 | 34.0 | 33.0 | 0.0 | 32.4 | 32.8 | 32.5 | |
| Total Liabilities | 9,798.2 | 9,899.3 | 9,790.8 | 10,008.0 | 10,009.4 | 10,291.3 | 10,569.7 | 10,857.1 | 10,931.1 | 11,252.3 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 3.6 | 4.1 | 2.6 | 5.2 | 5.1 | 2.3 | 1.0 | 1.4 | 2.1 | 2.2 | 2.3 | 2.4 | 1.0 | 0.0 | 0.0 | 0.0 | |
| Retained Earnings | -8,190.5 | -8,346.8 | -7,994.2 | -7,597.6 | -6,624.0 | -5,335.3 | -706.2 | -550.9 | -207.9 | 384.4 | 352.4 | 327.1 | 321.7 | -492.9 | -398.8 | -224.5 | |
| Comprehensive Income | -110.8 | -132.0 | -78.2 | -77.3 | -28.1 | 38.7 | -26.1 | 5.5 | 125.6 | -2.6 | 2.8 | 12.8 | 24.2 | -20.2 | -4.0 | -3.2 | |
| Total Common Equity | -1,696.6 | -1,760.5 | -1,847.9 | -2,624.5 | -1,789.5 | -2,885.1 | 1,214.2 | 1,398.0 | 2,112.4 | 2,013.9 | 1,538.7 | 1,512.7 | 1,507.5 | 157.6 | 265.9 | 439.5 |
| 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 | 5.1 | 4.3 | 4.3 | 4.1 | 3.6 | 3.6 | 2.6 | 2.6 | 2.0 | 5.2 | |
| Retained Earnings | -8,851.8 | -8,553.6 | -8,548.9 | -8,346.8 | -8,211.2 | -8,190.5 | -8,157.7 | -7,994.2 | -7,812.2 | -7,824.5 | |
| Comprehensive Income | -53.1 | -68.2 | -79.3 | -132.0 | -102.2 | -110.8 | -113.6 | -78.2 | -115.4 | -124.6 | |
| Total Common Equity | -1,777.5 | -1,725.4 | -1,737.8 | -1,760.5 | -1,685.3 | -1,696.6 | -2,031.0 | -1,847.9 | -2,138.0 | -2,582.6 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 8,672.0 | 8,276.9 | 9,142.3 | 651.6 | 10,751.4 | 96.0 | 99.9 | 5,459.8 | 651.4 | 675.4 | 101.9 | 109.3 | 2,389.2 | 2,334.5 | 2,521.2 | 2,457.2 | |
| Book Value | -1,696.6 | -1,760.5 | -1,847.9 | -2,624.5 | -1,789.5 | -2,885.1 | 1,214.2 | 1,398.0 | 2,112.4 | 2,013.9 | 1,538.7 | 1,512.7 | 1,507.5 | 157.6 | 265.9 | 439.5 |
| 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 | -1,777.5 | -1,725.4 | -1,737.8 | -1,760.5 | -1,685.3 | -1,696.6 | -2,031.0 | -1,847.9 | -2,138.0 | -2,582.6 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -366.0 | -632.4 | -352.6 | -396.6 | -973.6 | -1,269.8 | -4,589.4 | -149.1 | 110.1 | -487.2 | 111.7 | 103.9 | 64.1 | 364.4 | -94.1 | -174.3 | 79.9 | |
| Depreciation & Amortization | 335.0 | 313.4 | 319.5 | 365.0 | 396.0 | 425.0 | 498.3 | 450.0 | 537.8 | 538.6 | 268.2 | 233.0 | 216.3 | 197.5 | 214.0 | 212.4 | 188.3 | |
| Stock-Based Compensation | 17.6 | 16.9 | 22.0 | 42.5 | 22.5 | 43.1 | 25.4 | 4.4 | 14.9 | 5.7 | 4.9 | 10.5 | 11.3 | 12.0 | 0.0 | 0.0 | -68.3 | |
| Change Working Capital | -51.4 | -5.1 | 73.0 | -79.7 | -73.3 | 139.6 | 162.2 | 135.8 | -17.7 | -5.0 | -82.8 | 28.4 | -70.3 | 66.8 | 26.5 | -29.3 | 51.2 | |
| Change In Accounts Receivable | -37.8 | 13.2 | 37.4 | -45.6 | 4.0 | -82.7 | 159.3 | 0.7 | -0.2 | -36.6 | 6.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Change In Accounts Payable | 16.2 | -7.5 | 60.1 | -0.7 | -40.4 | 63.8 | -176.4 | 104.8 | -85.6 | 34.7 | 21.5 | 41.4 | -13.7 | 64.2 | 26.7 | -30.5 | 13.4 | |
| Change In Inventories | -33.6 | 0.0 | 0.0 | 0.0 | 0.0 | 82.7 | -159.3 | -0.7 | 0.2 | 533.9 | 394.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Non-cash Items | 126.0 | 185.4 | -114.2 | -147.1 | -1.8 | 55.6 | 2,710.0 | 171.6 | -115.5 | 348.8 | 95.6 | 40.2 | 43.4 | -16.8 | -9.4 | -25.0 | -18.2 | |
| Cash from Operations | -234.8 | 0.0 | 0.0 | -215.2 | -628.5 | -614.1 | -1,129.5 | 579.0 | 523.2 | 558.7 | 431.7 | 467.6 | 297.3 | 357.3 | 137.0 | -16.2 | 198.9 |
| 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 | -127.4 | -298.2 | -4.7 | -202.1 | -135.6 | -20.7 | -32.8 | -163.5 | -182.0 | 12.3 | |
| Depreciation & Amortization | 77.3 | 82.2 | 77.8 | 76.1 | 78.3 | 80.8 | 78.8 | 81.6 | 85.9 | 88.7 | |
| Stock-Based Compensation | -0.8 | 6.0 | 6.0 | 5.7 | 6.9 | 6.3 | 4.5 | 4.3 | 1.6 | 7.2 | |
| Change Working Capital | 124.8 | 3.7 | 86.2 | -184.4 | 160.8 | -42.0 | 29.7 | -75.5 | -10.5 | 7.4 | |
| Change In Accounts Receivable | -55.6 | 18.9 | -24.0 | 73.9 | 0.0 | 57.4 | 0.0 | 58.8 | -67.9 | -11.1 | |
| Change In Accounts Payable | 112.4 | -32.4 | 46.9 | -134.4 | 142.7 | -74.0 | 39.5 | -48.1 | 69.8 | -45.0 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -44.7 | 11.1 | |
| Other Non-cash Items | 52.1 | 191.0 | -26.9 | -66.2 | 92.8 | -57.0 | -115.0 | -35.7 | 27.3 | -50.1 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -77.8 | 65.9 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -228.7 | -246.1 | -245.5 | -229.6 | -219.8 | -100.6 | -173.8 | -518.1 | -576.3 | -626.8 | -421.7 | -333.4 | -270.7 | -260.8 | -139.4 | 0.0 | -6.8 | |
| Acquisitions | 10.7 | 0.0 | 0.0 | 46.5 | -27.9 | 24.9 | -9.3 | -9.7 | 196.9 | -496.4 | -946.3 | -174.8 | -1.5 | -4.4 | -26.9 | -278.8 | 4.2 | |
| Investments | 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 | 0.0 | |
| Sales of Investment | 0.0 | 24.1 | 0.0 | 0.0 | 13.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 102.2 | 0.0 | |
| Other Investing Activities | 1.8 | 0.0 | 0.0 | 3.0 | 10.7 | 7.5 | 28.5 | 11.7 | 62.2 | 158.0 | 13.4 | -1.2 | 0.6 | -3.6 | 2.5 | -73.5 | -93.8 | |
| Cash from Investing | -216.2 | 0.0 | 0.0 | -180.1 | -224.0 | -68.2 | -154.6 | -516.1 | -317.2 | -965.2 | -1,354.7 | -509.4 | -271.7 | -268.8 | -163.7 | -250.0 | -96.3 |
| 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 | -83.4 | -66.2 | -49.5 | -47.0 | -89.7 | -60.7 | -44.6 | -50.5 | -72.1 | -61.5 | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.9 | 2.6 | |
| Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Sales of Investment | 24.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | -0.1 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -63.7 | -59.0 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -82.4 | 0.0 | 0.0 | -167.2 | -1,449.4 | -65.0 | -26.2 | -1,977.7 | -86.2 | -748.6 | -614.2 | -664.2 | -662.0 | -774.6 | -417.4 | -341.5 | -605.0 | |
| Debt Issued | -751.4 | 8,276.9 | -865.4 | 8,657.9 | -8,650.4 | 10,720.4 | 22.3 | -3,382.2 | 4,894.6 | 724.6 | 1,187.8 | 656.8 | -1,618.0 | 829.3 | 230.7 | 405.5 | 3,062.2 | |
| Issuance of Common Stock | 900.0 | 0.0 | 0.0 | 832.7 | 0.0 | 1,801.1 | 264.7 | 0.0 | 612.1 | 616.8 | 0.0 | 0.0 | 375.0 | 355.6 | 0.0 | 0.0 | 0.0 | |
| Repurchase of Common Stock | 12.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,081.8 | 0.0 | -445.4 | -34.0 | 0.0 | 0.0 | -0.4 | -0.6 | 0.0 | 0.0 | 0.0 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | -0.7 | 0.0 | -6.5 | -84.1 | -258.1 | -104.6 | -79.6 | -78.6 | -58.5 | -773.1 | 0.0 | 0.0 | 0.0 | |
| Other Financing Activities | 653.7 | 0.0 | 0.0 | -16.2 | 1,358.8 | 254.6 | 16.5 | 1,948.9 | -17.2 | 762.7 | 1,612.1 | 778.1 | -8.0 | 1,517.6 | 303.7 | 414.6 | 575.6 | |
| Cash from Financing | 814.2 | 0.0 | 0.0 | 649.3 | -91.3 | 1,990.7 | 1,330.3 | -112.9 | -194.8 | 492.3 | 918.3 | 35.3 | -353.9 | 324.9 | -113.7 | 73.1 | -29.4 |
| 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 | -46.1 | -23.9 | |
| Debt Issued | 8,196.9 | -77.3 | -28.6 | 25.9 | -186.2 | -208.9 | -318.1 | -152.2 | -128.5 | -165.0 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 340.3 | 316.7 | |
| Repurchase of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.2 | 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 | 340.1 | 0.1 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 294.0 | 292.9 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 360.4 | -203.5 | -230.6 | 257.0 | -965.9 | 1,298.9 | 45.9 | -48.5 | 5.7 | 102.9 | -4.2 | -7.0 | -328.2 | 413.4 | -139.8 | -194.2 | 72.0 | |
| Closing Cash Balance | 818.6 | 477.3 | 680.8 | 911.4 | 654.4 | 1,620.3 | 321.4 | 275.5 | 324.0 | 310.0 | 207.1 | 211.3 | 218.2 | 546.5 | 277.6 | 417.4 | 611.6 |
| 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 | 60.4 | -58.2 | 47.4 | -253.1 | 103.7 | -241.5 | 157.9 | -250.7 | 159.3 | 293.9 | |
| Closing Cash Balance | 477.3 | 416.9 | 475.1 | 427.7 | 680.8 | 577.1 | 818.6 | 660.7 | 911.4 | 752.1 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | -463.5 | -365.9 | -296.3 | -444.8 | -848.3 | -714.7 | -1,303.3 | 60.9 | -53.1 | -68.1 | 9.9 | 134.1 | 26.6 | 96.5 | -2.3 | -16.2 | 192.2 | |
| Real Free Cash Flow | -481.1 | -382.8 | -318.3 | -487.3 | -870.8 | -757.8 | -1,328.7 | 56.5 | -68.0 | -73.8 | 5.1 | 123.7 | 15.3 | 84.5 | -2.3 | -16.2 | 260.4 |
| 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 | 43.3 | -81.1 | 88.9 | -417.0 | 113.9 | -92.2 | -79.2 | -238.8 | -149.9 | 4.4 | |
| Real Free Cash Flow | 44.1 | -87.1 | 82.9 | -422.7 | 107.0 | -98.5 | -83.7 | -243.1 | -151.5 | -2.8 |
