AMTB
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Total Revenues | | 655.2 | 655.2 | 574.9 | 328.9 | 266.7 | 205.1 | 263.1 | 271.1 | 272.0 | 281.2 | 253.5 | 227.0 |
|---|
| Cost of Revenues | | 279.3 | 279.3 | 330.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 375.9 | 375.9 | 244.8 | 328.9 | 266.7 | 205.1 | 263.1 | 271.1 | 272.0 | 281.2 | 253.5 | 227.0 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 153.6 | 167.1 | 169.2 | 165.4 | 149.9 | 102.2 | 163.8 | 159.1 | 57.2 | 89.1 |
|---|
| Cost of Revenues | | 60.5 | 73.2 | 66.7 | 79.0 | 75.2 | 89.6 | 86.2 | 79.1 | 0.0 | 0.0 |
|---|
| Gross Profit | | 93.1 | 93.9 | 102.5 | 86.5 | 74.7 | 12.5 | 77.6 | 80.1 | 57.2 | 89.1 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 156.9 | -42.9 | -33.9 | 117.6 | 141.4 | 148.0 | 139.4 | 136.8 | 129.8 |
|---|
| Depreciation & Amortization | | 4.6 | 4.6 | 6.6 | 6.8 | 5.9 | 7.3 | 9.4 | 7.1 | 8.5 | 9.0 | 9.1 | 8.4 |
|---|
| Total Operating Expenses | | 309.8 | 309.8 | 268.9 | 328.9 | -203.4 | -58.5 | -267.4 | -207.1 | -124.1 | -140.5 | -172.8 | -167.6 |
|---|
| Operating Income | | 66.1 | 66.1 | -24.1 | 0.0 | 63.3 | 146.6 | -4.3 | 64.0 | 147.9 | 140.7 | 80.7 | 59.5 |
| 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 | 38.8 | -10.0 |
|---|
| Depreciation & Amortization | | 0.0 | 1.5 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.5 | 1.5 | 1.8 |
|---|
| Total Operating Expenses | | 91.1 | 74.9 | 72.7 | 71.0 | 56.6 | 74.4 | 71.3 | 66.6 | -77.2 | -74.1 |
|---|
| Operating Income | | 1.9 | 19.0 | 29.8 | 15.4 | 18.0 | -61.9 | 6.3 | 13.5 | -20.1 | 15.1 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Interest Income | | 597.4 | 597.4 | 595.6 | 548.6 | 266.7 | 205.1 | 260.6 | 313.0 | 309.4 | 273.3 | 238.8 | 208.2 |
|---|
| Interest Expense | | 236.7 | 236.7 | 269.6 | 222.1 | 72.1 | 42.7 | 71.0 | 99.9 | 90.3 | 63.6 | 46.9 | 35.9 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 41.3 | 0.0 | -33.7 | 0.0 | 0.0 | -90.3 | -63.6 | -46.9 | -35.9 |
|---|
| IBT | | 66.1 | 66.1 | -24.1 | 41.3 | 63.3 | 112.9 | -4.3 | 64.0 | 57.6 | 77.0 | 33.8 | 23.6 |
|---|
| Income Tax Expense | | 13.7 | 13.7 | -8.3 | 10.5 | 16.6 | 33.7 | -2.6 | 12.7 | 11.7 | 34.0 | 10.2 | 8.5 |
|---|
| Net Income | | 52.4 | 52.4 | -15.8 | 32.5 | 46.7 | 79.2 | -1.7 | 51.3 | 45.8 | 43.1 | 23.6 | 15.0 |
| 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 | | 147.2 | 152.7 | 151.1 | 146.4 | 152.9 | 151.6 | 146.4 | 144.6 | 145.6 | 16.0 |
|---|
| Interest Expense | | 57.0 | 58.6 | 60.6 | 60.5 | 65.3 | 70.6 | 67.1 | 66.7 | 63.9 | 19.2 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.5 | 5.7 |
|---|
| IBT | | 1.9 | 19.0 | 29.8 | 15.4 | 18.0 | -61.9 | 6.3 | 13.5 | -20.9 | 26.7 |
|---|
| Income Tax Expense | | -0.8 | 4.3 | 6.8 | 3.5 | 1.1 | -13.7 | 1.4 | 2.9 | -3.0 | -5.9 |
|---|
| Net Income | | 2.7 | 14.8 | 23.0 | 12.0 | 16.9 | -48.2 | 5.0 | 10.6 | -17.1 | 22.1 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.97 | $1.38 | $2.13 | $-0.04 | $1.21 | $1.08 | $1.23 | $0.68 | $0.43 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.96 | $1.37 | $2.11 | $-0.04 | $1.20 | $1.08 | $1.23 | $0.68 | $0.43 |
|---|
| Shares Outstanding | | 40.9 | 40.9 | 35.8 | 33.5 | 33.9 | 37.2 | 41.7 | 42.5 | 42.5 | 34.9 | 34.9 | 34.9 |
|---|
| Diluted Shares Outstanding | | 41.1 | 41.1 | 35.8 | 33.7 | 34.1 | 37.5 | 41.7 | 42.9 | 42.5 | 34.9 | 34.9 | 34.9 |
| 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 | $-0.51 | $0.62 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.51 | $0.62 |
|---|
| Shares Outstanding | | 40.9 | 41.6 | 41.8 | 42.0 | 42.1 | 33.8 | 33.6 | 33.5 | 33.4 | 33.5 |
|---|
| Diluted Shares Outstanding | | 41.1 | 41.8 | 41.9 | 42.2 | 42.3 | 33.8 | 33.8 | 33.4 | 33.4 | 33.7 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Cash And Equivalents | | 277.9 | 566.0 | 296.0 | 248.4 | 274.2 | 214.4 | 121.3 | 85.7 | 153.4 | 135.0 |
|---|
| Short Term Investments | | 1,269.4 | 1,437.2 | 6.1 | 1,057.6 | 1,175.3 | 1,225.1 | 1,568.8 | 1,586.1 | 1,687.2 | 2,123.2 |
|---|
| Total Cash & ST Investments | | -65.2 | 2,003.2 | 53.3 | 1,306.1 | 1,449.5 | 1,439.5 | 1,690.1 | 1,671.8 | 1,840.6 | 2,258.2 |
|---|
| Accounts Receivable | | 0.0 | 0.0 | 0.0 | 156.0 | 233.6 | 93.8 | 66.9 | 73.6 | 73.1 | 70.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 338.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4,565.0 | 4,597.5 | 3,814.8 |
|---|
| Total Current Assets | | 338.0 | 2,003.2 | 53.3 | 1,462.1 | 1,683.2 | 1,533.2 | 1,757.0 | 6,310.4 | 6,511.2 | 6,143.1 |
| 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 | | 624.0 | 628.9 | 634.9 | 566.0 | 661.8 | 277.9 | 625.8 | 296.0 | 251.1 | 410.9 |
|---|
| Short Term Investments | | 2.0 | 2.0 | 2.2 | 1,437.2 | 10.4 | 1,269.4 | 1,298.1 | 1,217.5 | 1,039.8 | 1,027.7 |
|---|
| Total Cash & ST Investments | | 626.0 | 630.8 | 637.1 | 2,003.2 | 672.1 | 1,547.2 | 1,923.8 | 1,513.5 | 54.2 | 1,438.5 |
|---|
| Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 179.7 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -518.0 | -451.6 |
|---|
| Other Current Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 451.6 |
|---|
| Total Current Assets | | 626.0 | 630.8 | 637.1 | 2,003.2 | 672.1 | 1,547.2 | 1,923.8 | 1,513.5 | 54.2 | 1,618.3 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Property, Plant & Equipment | | 134.0 | 131.8 | 162.1 | 181.8 | 37.9 | 110.0 | 128.8 | 123.5 | 129.4 | 148.7 |
|---|
| Goodwill | | 19.2 | 19.2 | 19.2 | 19.5 | 19.5 | 19.5 | 19.5 | 19.2 | 19.2 | 19.2 |
|---|
| 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 | | 977.5 | 7,188.8 | 1,446.7 | 1,311.1 | 1,293.7 | 1,307.6 | 1,666.5 | 1,671.2 | 1,777.0 | 2,123.2 |
|---|
| Other Long-Term Assets | | 8,230.3 | 505.2 | -1,683.6 | -48.7 | -11.3 | -11.7 | -5.5 | -16.3 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 9,409.7 | 7,898.6 | 1,683.6 | 1,512.4 | 1,351.1 | 1,437.0 | 1,814.8 | 1,813.9 | 1,925.6 | 2,291.2 |
|---|
| Total Assets | | 9,747.7 | 9,901.7 | 9,716.3 | 9,127.8 | 7,638.4 | 7,770.9 | 7,985.4 | 8,124.3 | 8,436.8 | 8,434.3 |
| 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 | | 133.1 | 134.1 | 136.4 | 131.8 | 133.0 | 134.0 | 162.0 | 162.1 | 159.8 | 159.9 |
|---|
| Goodwill | | 19.2 | 19.2 | 19.2 | 19.2 | 19.2 | 19.2 | 19.2 | 19.2 | 20.5 | 20.5 |
|---|
| 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 | | 8,969.8 | 8,891.9 | 8,823.3 | 7,188.8 | 8,950.6 | 7,450.6 | 7,136.8 | 1,446.7 | 1,272.5 | 1,264.8 |
|---|
| Other Long-Term Assets | | 615.2 | 607.7 | 500.2 | 505.2 | 537.0 | 548.0 | 527.6 | -55.6 | -1,151.8 | -56.8 |
|---|
| Total Long-Term Assets | | 9,784.2 | 9,703.8 | 9,532.6 | 7,898.6 | 9,681.0 | 8,200.5 | 7,893.9 | 1,628.0 | 364.5 | 1,445.2 |
|---|
| Total Assets | | 10,410.2 | 10,334.7 | 10,169.7 | 9,901.7 | 10,353.1 | 9,747.7 | 9,817.8 | 9,716.3 | 9,345.7 | 9,519.5 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 69.2 | 53.1 |
|---|
| Short-Term Debt | | 0.0 | 59.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 3,782.1 | 7,854.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -69.2 | -53.1 |
|---|
| Current Liabilities | | 3,782.1 | 7,914.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 69.2 | 53.1 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 59.9 | 59.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 8,301.0 | 8,306.5 | 8,155.0 | 7,854.6 | 8,110.9 | 7,816.0 | 7,878.2 | 0.0 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 8,301.0 | 8,306.5 | 8,214.9 | 7,914.4 | 8,110.9 | 7,816.0 | 7,878.2 | 4,002.7 | 3,790.5 | 4,073.7 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Long-Term Debt | | 918.4 | 944.9 | 921.3 | 1,199.3 | 932.6 | 1,172.8 | 1,327.2 | 1,284.1 | 1,291.1 | 1,049.1 |
|---|
| Capital Leases | | 105.9 | 106.1 | 123.2 | 140.1 | 136.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | | 9,013.4 | 9,011.3 | 8,980.3 | 8,422.1 | 932.6 | 1,172.8 | 1,327.2 | 7,376.9 | 7,683.3 | 7,729.5 |
| 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 | | 1,035.4 | 968.1 | 919.8 | 944.9 | 1,174.4 | 1,024.3 | 990.5 | 921.3 | 868.7 | 1,042.8 |
|---|
| Capital Leases | | 109.7 | 109.2 | 111.0 | 106.1 | 105.9 | 105.9 | 122.3 | 123.2 | 120.7 | 119.9 |
|---|
| 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 | | 9,465.3 | 9,410.4 | 9,263.4 | 9,011.3 | 9,450.2 | 9,013.4 | 9,079.7 | 921.3 | 868.7 | 1,042.8 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Common Stock | | 3.4 | 4.2 | 3.4 | 3.4 | 3.6 | 3.8 | 4.7 | 4.5 | 4.2 | 12.7 |
|---|
| Retained Earnings | | 620.3 | 582.2 | 610.8 | 590.4 | 553.2 | 442.4 | 444.1 | 393.7 | 387.8 | 343.7 |
|---|
| Comprehensive Income | | -78.9 | -39.8 | -70.8 | -80.6 | 15.2 | 31.7 | 13.2 | -18.2 | -6.1 | -10.7 |
|---|
| Total Common Equity | | 734.3 | 890.5 | 736.1 | 707.8 | 834.5 | 783.4 | 834.7 | 747.4 | 753.5 | 704.7 |
| 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 | | 4.1 | 4.2 | 4.2 | 4.2 | 4.2 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 |
|---|
| Retained Earnings | | 620.5 | 609.5 | 590.3 | 582.2 | 569.1 | 620.3 | 618.4 | 610.8 | 630.9 | 611.8 |
|---|
| Comprehensive Income | | -6.9 | -25.4 | -27.3 | -39.8 | -13.0 | -78.9 | -75.9 | -70.8 | -105.6 | -86.9 |
|---|
| Total Common Equity | | 944.9 | 924.3 | 906.3 | 890.5 | 902.9 | 734.3 | 738.1 | 736.1 | 722.8 | 723.6 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Total Debt | | 1,024.3 | 1,004.7 | 921.3 | 1,199.3 | 932.6 | 1,172.8 | 1,327.2 | 1,284.1 | 1,291.1 | 1,049.1 |
|---|
| Book Value | | 734.3 | 890.5 | 736.1 | 705.7 | 6,705.8 | 6,598.1 | 6,658.2 | 747.4 | 753.5 | 704.7 |
| 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 | -3.0 | -2.6 |
|---|
| Book Value | | 944.9 | 924.3 | 906.3 | 890.5 | 902.9 | 734.3 | 738.1 | 736.1 | 722.8 | 723.6 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Net Income | | 19.3 | 51.6 | -15.8 | 30.8 | 62.0 | 110.3 | -1.7 | 51.3 | 45.8 | 43.1 | 23.6 | 15.0 |
|---|
| Depreciation & Amortization | | 6.4 | 4.6 | 6.6 | 6.8 | 5.9 | 7.3 | 9.4 | 7.1 | 8.5 | 9.0 | 9.1 | 8.4 |
|---|
| Stock-Based Compensation | | 6.3 | 3.6 | 5.0 | 6.8 | 5.8 | 4.8 | 2.3 | 6.4 | 0.2 | 4.5 | 46.7 | 47.7 |
|---|
| Change Working Capital | | -34.1 | -20.5 | 0.2 | -30.3 | 5.7 | 30.5 | -13.8 | 12.1 | -5.2 | 7.4 | 4.3 | -4.8 |
|---|
| Change In Accounts Receivable | | -41.4 | 1.1 | 3.8 | 0.0 | -15.3 | -4.4 | -0.4 | 15.4 | 3.7 | -1.3 | -7.9 | -3.1 |
|---|
| Change In Accounts Payable | | 7.4 | -21.5 | -3.6 | 4.1 | 21.1 | 35.0 | -13.4 | -3.3 | -8.9 | 14.4 | 16.9 | 1.1 |
|---|
| Change In Inventories | | -283.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.8 | -0.2 | -0.3 | -2.4 |
|---|
| Other Non-cash Items | | 21.9 | 62.2 | 86.0 | 18.1 | -133.7 | -91.5 | 72.6 | 3.5 | 10.6 | -5.5 | -4.4 | -0.4 |
|---|
| Cash from Operations | | 35.0 | 0.0 | 0.0 | 26.7 | -49.2 | 67.4 | 57.2 | 78.4 | 62.2 | 73.3 | 75.3 | 63.6 |
| 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 | | 1.9 | 14.8 | 23.0 | 12.0 | 16.9 | -48.2 | 5.0 | 10.6 | -17.9 | 21.7 |
|---|
| Depreciation & Amortization | | 0.0 | 1.5 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.5 | 1.5 | 1.8 |
|---|
| Stock-Based Compensation | | 0.0 | 1.2 | 1.6 | 0.8 | 0.8 | 1.2 | 1.4 | 1.6 | 1.8 | 1.5 |
|---|
| Change Working Capital | | 8.2 | -11.3 | 12.9 | -22.1 | 47.0 | -39.4 | 1.0 | -8.5 | -38.2 | 11.6 |
|---|
| Change In Accounts Receivable | | 7.1 | -5.9 | 10.6 | -3.6 | 38.2 | -19.5 | -11.0 | -4.0 | -18.2 | -8.2 |
|---|
| Change In Accounts Payable | | 1.0 | -5.4 | 2.3 | -18.5 | 8.7 | -19.9 | 12.1 | -4.5 | -20.0 | 19.8 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -604.0 | 320.4 |
|---|
| Other Non-cash Items | | 26.4 | 17.8 | 15.4 | 31.0 | 13.5 | 98.3 | -14.2 | -11.6 | 40.9 | 12.1 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -14.3 | 48.8 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Capital Expenditure | | -8.7 | -2.5 | -7.4 | -75.9 | -10.6 | -6.6 | -5.6 | -14.3 | -10.0 | -8.6 | -8.5 | -15.0 |
|---|
| Acquisitions | | -122.6 | 0.0 | -73.9 | -2.0 | 0.0 | -1.0 | -114.8 | -14.4 | 7.5 | -277.1 | -146.6 | -331.5 |
|---|
| Investments | | -343.4 | -913.0 | -735.6 | -264.1 | -419.4 | -526.3 | -399.2 | -445.9 | -216.2 | -321.9 | -1,084.0 | -633.5 |
|---|
| Sales of Investment | | 123.1 | 153.4 | 703.7 | 130.1 | 262.0 | 509.6 | 797.0 | 508.5 | 284.4 | 655.6 | 986.0 | 707.6 |
|---|
| Other Investing Activities | | -4.6 | 0.0 | 0.0 | -394.7 | -1,229.3 | 409.6 | 8.9 | 171.9 | 140.9 | -40.4 | -69.1 | -100.4 |
|---|
| Cash from Investing | | -394.3 | 0.0 | 0.0 | -606.6 | -1,397.2 | 385.3 | 286.3 | 205.8 | 206.5 | 7.6 | -322.2 | -372.9 |
| 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 | 1.0 | -1.3 | -2.2 | -0.8 | -1.6 | -1.5 | -3.5 | -2.6 | -1.1 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | -73.9 | 0.0 | 0.0 | 0.0 | -170.8 | 48.2 |
|---|
| Investments | | 0.0 | -369.3 | -255.4 | -288.4 | -493.4 | -126.3 | -55.2 | -60.7 | -159.2 | -68.2 |
|---|
| Sales of Investment | | 0.0 | 61.4 | 52.2 | 39.9 | 465.1 | 180.9 | 32.7 | 25.0 | 25.5 | 40.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -67.4 | 2.6 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -374.6 | 21.5 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Debt Repaid | | -1,056.7 | 0.0 | 0.0 | -222.0 | -1,024.3 | -729.6 | -963.1 | -1,757.8 | -1,284.1 | -1,529.5 | -2,029.5 | -1,741.8 |
|---|
| Debt Issued | | 1,038.1 | 1,004.7 | 83.4 | -56.0 | 1,291.0 | 489.5 | 808.7 | 1,800.9 | 1,277.1 | 1,771.5 | 3,078.6 | 1,741.8 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 29.2 | 17.9 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -8.9 | -20.0 | -7.6 | -5.5 | -73.1 | -48.0 | -70.3 | -30.2 | -17.9 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -12.1 | 0.0 | 0.0 | -12.1 | -12.2 | 0.0 | 0.0 | -1,511.8 | -40.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 1,192.0 | 0.0 | 0.0 | 850.7 | 2,572.5 | 384.7 | 782.9 | 3,021.8 | 987.7 | 1,467.1 | 2,273.2 | 2,000.5 |
|---|
| Cash from Financing | | 224.6 | 0.0 | 0.0 | 611.2 | 1,462.8 | -392.9 | -250.5 | -248.6 | -336.4 | -62.4 | 243.7 | 258.7 |
| 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 | 56.5 | -168.0 |
|---|
| Debt Issued | | 1,035.4 | 67.2 | -11.7 | -25.0 | -169.7 | 150.1 | 33.7 | 69.2 | 109.1 | -6.1 |
|---|
| 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 | | -13.0 | -9.5 | -5.5 | -5.0 | 0.0 | -1.4 | -6.1 | 0.0 | 0.4 | -1.8 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.0 | -3.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 348.0 | -33.6 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 401.8 | -206.4 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Net Change in Cash | | -134.7 | 40.5 | 268.5 | 31.3 | 16.4 | 59.8 | 93.1 | 35.6 | -67.7 | 18.5 | -3.3 | -50.5 |
|---|
| Closing Cash Balance | | 310.3 | 630.9 | 590.4 | 321.9 | 290.6 | 274.2 | 214.4 | 121.3 | 85.7 | 153.4 | 135.0 | 138.3 |
| 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 | | -160.7 | -6.0 | -11.5 | 58.0 | -81.5 | 361.5 | -349.4 | 337.8 | 12.9 | -136.1 |
|---|
| Closing Cash Balance | | 470.2 | 630.9 | 636.8 | 648.4 | 590.4 | 671.8 | 310.3 | 659.7 | 321.9 | 309.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Free Cash Flow | | 26.3 | 98.0 | 74.8 | 15.8 | -59.8 | 60.9 | 51.7 | 64.1 | 52.1 | 64.7 | 66.7 | 48.6 |
|---|
| Real Free Cash Flow | | 20.0 | 94.4 | 69.7 | 9.0 | -65.6 | 56.1 | 49.4 | 57.8 | 52.0 | 60.1 | 20.0 | 0.9 |
| 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 | | 31.3 | 23.7 | 56.3 | 18.0 | 76.7 | 2.6 | -3.9 | -0.7 | -16.9 | 47.8 |
|---|
| Real Free Cash Flow | | 31.3 | 22.6 | 54.6 | 17.2 | 75.9 | 1.4 | -5.3 | -2.3 | -18.6 | 46.2 |