BBIO
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Total Revenues | | 502.1 | 502.1 | 221.9 | 9.3 | 77.6 | 69.7 | 8.2 | 40.6 | 0.0 | 0.0 |
|---|
| Cost of Revenues | | 28.3 | 28.3 | 3.9 | 2.4 | 3.4 | 3.1 | 0.0 | 2.5 | 0.0 | 0.0 |
|---|
| Gross Profit | | 473.8 | 473.8 | 218.0 | 6.9 | 74.2 | 66.6 | 8.2 | 38.1 | 0.0 | 0.0 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 154.2 | 120.7 | 110.6 | 116.6 | 5.9 | 2.7 | 2.2 | 211.1 | 1.7 | 4.1 |
|---|
| Cost of Revenues | | 15.4 | 6.6 | 3.7 | 2.6 | 2.1 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
|---|
| Gross Profit | | 138.8 | 114.1 | 106.9 | 114.0 | 3.8 | 2.1 | 1.6 | 210.5 | 1.1 | 3.5 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 455.7 | 402.9 | 454.1 | 337.0 | 209.9 | 140.1 | 30.6 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 150.6 | 143.2 | 192.2 | 145.7 | 94.4 | 43.6 | 13.3 |
|---|
| Depreciation & Amortization | | 9.0 | 9.0 | 6.1 | 6.5 | 118.2 | 40.1 | 5.6 | -13.2 | 0.2 | 0.3 |
|---|
| Total Operating Expenses | | 1,042.9 | 1,042.9 | 811.0 | 614.2 | 546.1 | 646.3 | 482.7 | 304.3 | 183.7 | 43.9 |
|---|
| Operating Income | | -569.1 | -569.1 | -593.0 | -607.4 | -471.9 | -579.7 | -474.5 | -266.2 | -183.7 | -43.9 |
| 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 | 130.2 | 125.1 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 47.6 | 35.8 |
|---|
| Depreciation & Amortization | | 5.0 | 1.4 | 1.3 | 1.3 | 1.4 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 |
|---|
| Total Operating Expenses | | 324.0 | 259.3 | 241.2 | 218.4 | 229.8 | 193.9 | 177.1 | 210.2 | 177.8 | 161.2 |
|---|
| Operating Income | | -185.2 | -145.2 | -134.3 | -104.4 | -226.0 | -191.8 | -175.5 | 0.3 | -177.4 | -157.7 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Interest Income | | 19.9 | 19.9 | 17.2 | 18.0 | 7.5 | 1.1 | 4.0 | 8.9 | 2.0 | 0.0 |
|---|
| Interest Expense | | 103.5 | 53.1 | 99.3 | 81.3 | 80.4 | 46.8 | 36.7 | 8.8 | 2.5 | 0.0 |
|---|
| Other Expense | | -165.9 | -165.9 | 50.8 | -45.9 | -12.8 | -6.7 | -31.0 | -22.3 | 14.8 | 0.0 |
|---|
| IBT | | -735.0 | -735.0 | -542.2 | -653.3 | -484.7 | -586.5 | -505.5 | -288.6 | -169.5 | -43.8 |
|---|
| Income Tax Expense | | 0.6 | 0.6 | 1.2 | 0.0 | 9.3 | 52.8 | -21.6 | -28.1 | 16.8 | -13.5 |
|---|
| Net Income | | -729.3 | -729.3 | -535.8 | -643.2 | -494.0 | -639.3 | -483.9 | -260.4 | -130.7 | -30.6 |
| 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 | | 4.3 | 6.2 | 3.9 | 5.4 | 4.7 | 3.3 | 5.2 | 4.1 | 5.6 | 3.8 |
|---|
| Interest Expense | | 12.0 | 11.7 | 37.6 | 42.1 | 29.8 | 23.1 | 22.9 | 23.5 | 20.3 | 20.3 |
|---|
| Other Expense | | -12.0 | -41.3 | -47.4 | -65.2 | -40.2 | 27.5 | 100.0 | -36.5 | 7.1 | -21.8 |
|---|
| IBT | | -197.2 | -186.5 | -181.7 | -169.6 | -266.2 | -164.3 | -75.5 | -36.2 | -170.3 | -177.0 |
|---|
| Income Tax Expense | | 0.0 | -1.5 | 2.1 | 0.0 | 1.2 | 0.0 | 0.0 | 0.0 | 18.4 | -1.6 |
|---|
| Net Income | | -197.2 | -182.7 | -181.9 | -167.4 | -265.1 | -162.0 | -73.5 | -35.2 | -168.1 | -177.0 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| EPS | | $0.00 | $0.00 | $0.00 | $-3.95 | $-3.35 | $-4.43 | $-4.10 | $-2.48 | $-1.42 | $-0.33 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-3.95 | $-3.35 | $-4.43 | $-4.10 | $-2.48 | $-1.42 | $-0.33 |
|---|
| Shares Outstanding | | 197.2 | 197.2 | 186.1 | 162.8 | 147.5 | 144.4 | 118.0 | 105.1 | 92.3 | 92.3 |
|---|
| Diluted Shares Outstanding | | 197.2 | 197.2 | 186.1 | 162.8 | 147.5 | 144.4 | 118.0 | 105.1 | 92.3 | 92.3 |
| 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 | $-0.96 | $-1.08 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.96 | $-1.08 |
|---|
| Shares Outstanding | | 197.2 | 190.5 | 190.5 | 190.1 | 189.4 | 188.5 | 187.6 | 178.7 | 174.5 | 163.3 |
|---|
| Diluted Shares Outstanding | | 197.2 | 190.5 | 190.5 | 190.1 | 189.4 | 188.5 | 187.6 | 178.7 | 174.5 | 163.3 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Cash And Equivalents | | 547.4 | 681.1 | 375.9 | 376.7 | 393.8 | 356.1 | 363.8 | 436.1 | 92.0 |
|---|
| Short Term Investments | | 39.8 | 0.0 | 58.9 | 95.2 | 442.9 | 251.0 | 182.2 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 587.2 | 681.1 | 434.9 | 428.3 | 787.5 | 607.1 | 577.1 | 436.1 | 92.0 |
|---|
| Accounts Receivable | | 0.7 | 4.7 | 1.8 | 17.1 | 19.7 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 37.9 | -68.9 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 28.4 | 34.9 | 41.0 | 21.9 | 101.3 | 35.7 | 22.6 | 2.1 | 0.9 |
|---|
| Total Current Assets | | 616.2 | 720.7 | 477.6 | 505.2 | 839.7 | 642.8 | 599.8 | 445.2 | 97.1 |
| 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 | | 643.0 | 749.4 | 540.6 | 681.1 | 266.3 | 547.4 | 475.4 | 375.9 | 505.2 | 302.4 |
|---|
| Short Term Investments | | 3.0 | 7.9 | 0.0 | 0.0 | 0.0 | 39.8 | 44.5 | 58.9 | 38.1 | 333.3 |
|---|
| Total Cash & ST Investments | | 645.9 | 757.3 | 540.6 | 681.1 | 266.3 | 587.2 | 519.8 | 434.9 | 505.2 | 333.3 |
|---|
| Accounts Receivable | | 116.5 | 76.9 | 115.3 | 4.7 | 0.5 | 0.7 | 235.5 | 1.8 | 5.2 | 8.6 |
|---|
| Inventory | | 24.5 | 18.3 | 4.0 | 0.0 | 0.0 | 0.0 | 0.0 | 16.7 | 16.7 | 19.9 |
|---|
| Other Current Assets | | 52.4 | 59.8 | 35.4 | 34.9 | 177.8 | 28.4 | 28.2 | 41.0 | 39.2 | 40.5 |
|---|
| Total Current Assets | | 839.4 | 912.3 | 695.2 | 720.7 | 444.6 | 616.2 | 783.4 | 477.6 | 549.6 | 382.4 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Net Property, Plant & Equipment | | 17.1 | 12.8 | 19.8 | 25.2 | 46.0 | 36.8 | 5.6 | 1.6 | 0.4 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 25.1 | 23.9 | 26.3 | 28.7 | 44.9 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 119.1 | 143.7 | 0.0 | 43.7 | 49.1 | 0.0 | 31.1 | 17.1 | 0.0 |
|---|
| Other Long-Term Assets | | 16.8 | 18.2 | 22.6 | 20.2 | 33.0 | 23.9 | -4.9 | 1.1 | 0.5 |
|---|
| Total Long-Term Assets | | 178.1 | 198.6 | 68.8 | 117.8 | 173.1 | 60.8 | 31.9 | 19.7 | 0.9 |
|---|
| Total Assets | | 794.4 | 919.3 | 546.4 | 623.0 | 1,012.8 | 703.6 | 631.7 | 464.9 | 98.0 |
| 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 | | 12.4 | 12.3 | 13.9 | 12.8 | 15.1 | 17.1 | 19.5 | 19.8 | 21.7 | 22.9 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 28.8 | 29.5 | 27.8 | 23.9 | 24.5 | 25.1 | 25.7 | 26.3 | 26.9 | 27.5 |
|---|
| Long-Term Investments | | 0.0 | 109.7 | 128.2 | 143.7 | 160.4 | 119.1 | 3.9 | 3.7 | 38.1 | 50.5 |
|---|
| Other Long-Term Assets | | 117.7 | 16.4 | 16.6 | 18.2 | 20.3 | 16.8 | 16.8 | 22.6 | 18.7 | 20.4 |
|---|
| Total Long-Term Assets | | 158.9 | 167.9 | 186.5 | 198.6 | 220.4 | 178.1 | 65.9 | 68.8 | 105.4 | 121.3 |
|---|
| Total Assets | | 998.3 | 1,080.2 | 881.6 | 919.3 | 665.0 | 794.4 | 849.3 | 546.4 | 655.0 | 503.7 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Accounts Payable | | 18.1 | 9.6 | 10.7 | 11.6 | 11.9 | 8.9 | 8.9 | 13.5 | 1.9 |
|---|
| Short-Term Debt | | 4.6 | 4.5 | 8.3 | 3.7 | 4.9 | 1.5 | 8.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 96.5 | 140.3 | 118.8 | 94.4 | 113.3 | 5.6 | 4.1 | 19.1 | 6.7 |
|---|
| Current Liabilities | | 134.4 | 154.4 | 143.8 | 117.8 | 130.1 | 91.9 | 52.4 | 32.6 | 8.6 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 18.7 | 26.1 | 27.5 | 9.6 | 13.4 | 18.1 | 4.7 | 10.7 | 4.5 | 3.9 |
|---|
| Short-Term Debt | | 5.3 | 14.4 | 5.2 | 4.5 | 4.6 | 4.6 | 9.1 | 8.3 | 4.1 | 7.6 |
|---|
| Other Current Liabilities | | 183.5 | 124.8 | 119.4 | 140.3 | 109.5 | 96.5 | 113.7 | 118.8 | 90.9 | 92.5 |
|---|
| Current Liabilities | | 216.6 | 175.9 | 152.1 | 154.4 | 139.2 | 134.4 | 141.5 | 143.8 | 101.9 | 106.3 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Long-Term Debt | | 1,717.6 | 1,726.1 | 1,735.7 | 1,723.6 | 1,726.2 | 494.3 | 99.8 | 54.5 | 0.0 |
|---|
| Capital Leases | | 7.1 | 9.2 | 13.1 | 15.9 | 22.4 | 18.5 | 8.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 7.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 1,876.5 | 2,377.0 | 1,888.9 | 1,868.0 | 1,878.4 | 595.7 | 155.7 | 566.4 | 152.7 |
| 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 | | 3.4 | 2,667.5 | 1,853.0 | 1,726.1 | 1,725.1 | 1,724.7 | 1,724.2 | 1,735.7 | 1,730.9 | 1,729.9 |
|---|
| Capital Leases | | 8.7 | 8.8 | 10.1 | 9.2 | 10.4 | 7.1 | 8.3 | 13.1 | 13.9 | 14.7 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.3 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 2,921.0 | 2,858.6 | 2,520.3 | 2,377.0 | 1,883.4 | 1,876.5 | 1,886.2 | 1,888.9 | 1,848.7 | 1,853.3 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Common Stock | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 6.6 | 3.4 |
|---|
| Retained Earnings | | -2,669.2 | -3,096.3 | -2,560.5 | -1,918.1 | -1,437.0 | -888.8 | -440.0 | -170.6 | -61.4 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | -0.3 | -0.1 | 0.2 | 0.3 | -0.2 | 0.0 |
|---|
| Total Common Equity | | -1,092.9 | -1,467.9 | -1,354.3 | -1,254.6 | -870.4 | 57.9 | 408.5 | -164.0 | -58.0 |
| 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 | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Retained Earnings | | -3,628.3 | -3,445.6 | -3,263.7 | -3,096.3 | -2,831.2 | -2,669.2 | -2,595.7 | -2,560.5 | -2,392.4 | -2,215.4 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
|---|
| Total Common Equity | | -1,922.7 | -1,787.9 | -1,648.4 | -1,467.9 | -1,229.9 | -1,092.9 | -1,049.5 | -1,354.3 | -1,207.5 | -1,362.0 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Total Debt | | 1,729.3 | 1,730.6 | 1,739.8 | 1,723.6 | 1,726.2 | 495.8 | 99.8 | 54.5 | 0.0 |
|---|
| Book Value | | -1,082.1 | -1,457.6 | -1,342.5 | -1,244.9 | -865.6 | 107.9 | 476.0 | -101.5 | -54.7 |
| 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 | 9.4 | 9.7 | 10.3 | 11.5 | 10.8 | 12.7 | 11.7 | 13.8 | 12.4 |
|---|
| Book Value | | -1,922.7 | -1,787.9 | -1,648.4 | -1,467.9 | -1,229.9 | -1,092.9 | -1,049.5 | -1,354.3 | -1,207.5 | -1,362.0 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Net Income | | -458.5 | -724.9 | -543.3 | -643.2 | -484.7 | -586.5 | -505.5 | -288.6 | -169.5 | -43.8 |
|---|
| Depreciation & Amortization | | 6.4 | 6.0 | 6.1 | 6.5 | 6.8 | 5.8 | 3.1 | 0.0 | 0.2 | 0.3 |
|---|
| Stock-Based Compensation | | 98.1 | 133.0 | 95.8 | 0.0 | 91.6 | 99.5 | 58.5 | 21.4 | 6.1 | 1.8 |
|---|
| Change Working Capital | | 44.5 | -51.1 | 32.0 | 5.1 | 28.1 | -4.4 | 14.9 | -10.9 | 22.5 | 1.2 |
|---|
| Change In Accounts Receivable | | 8.0 | -134.7 | -3.0 | 15.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 15.7 | 26.6 | 1.5 | 2.8 | -0.3 | 2.8 | -0.7 | -4.7 | 16.7 | 1.6 |
|---|
| Change In Inventories | | -6.9 | -25.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | -53.9 | 191.1 | -111.3 | 103.9 | -61.3 | 18.5 | 31.2 | 24.5 | 18.9 | 0.3 |
|---|
| Cash from Operations | | -414.9 | 0.0 | 0.0 | -527.7 | -419.5 | -497.9 | -399.7 | -253.6 | -136.6 | -40.5 |
| 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 | | -190.3 | -182.7 | -183.8 | -169.6 | -267.4 | -164.3 | -73.5 | -36.2 | -170.3 | -179.5 |
|---|
| Depreciation & Amortization | | 1.5 | 1.4 | 1.3 | 1.3 | 1.4 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 |
|---|
| Stock-Based Compensation | | 34.6 | 0.0 | 37.2 | 25.9 | 30.1 | 27.2 | 21.5 | 17.1 | 37.0 | 22.6 |
|---|
| Change Working Capital | | 49.6 | -3.9 | 19.4 | -116.2 | 12.9 | -2.1 | 246.4 | -225.2 | 22.0 | 1.3 |
|---|
| Change In Accounts Receivable | | -22.9 | -39.7 | 38.4 | -110.5 | -4.2 | 0.2 | 234.8 | -233.7 | 3.4 | 3.4 |
|---|
| Change In Accounts Payable | | 17.5 | -7.4 | -1.1 | 17.6 | -3.7 | -3.6 | 14.8 | -5.9 | 6.2 | 0.7 |
|---|
| Change In Inventories | | -2.0 | -6.8 | -13.4 | -3.2 | 0.0 | 0.0 | 0.0 | 0.0 | -3.4 | -3.4 |
|---|
| Other Non-cash Items | | 48.1 | 75.7 | 45.1 | 59.4 | 27.6 | -42.9 | -121.3 | 23.2 | 7.2 | 3.1 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -124.8 | -145.2 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Capital Expenditure | | -4.8 | -1.1 | -0.9 | -1.3 | -6.3 | -48.2 | -7.5 | -5.1 | -18.2 | -0.5 |
|---|
| Acquisitions | | -38.6 | 0.0 | -0.1 | 0.0 | 0.0 | -35.0 | 0.0 | 0.0 | -2.9 | 0.0 |
|---|
| Investments | | -160.1 | -28.2 | -88.4 | -137.3 | -193.1 | -643.3 | -287.9 | -212.9 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 202.7 | 11.0 | 158.2 | 193.1 | 532.5 | 477.0 | 242.2 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 64.1 | 0.0 | 0.0 | -0.5 | 120.0 | 48.7 | 0.1 | 0.8 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 63.4 | 0.0 | 0.0 | 54.0 | 453.1 | -200.8 | -53.0 | -217.3 | -21.0 | -0.5 |
| 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 | -2.9 | -0.6 | -1.6 | 0.0 | -0.1 | -0.1 | -0.7 | -0.4 | -0.4 |
|---|
| Acquisitions | | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | -0.4 | -38.1 |
|---|
| Investments | | -17.3 | -3.0 | -7.9 | 0.0 | 0.0 | 0.0 | -49.4 | -64.7 | -29.2 | -16.8 |
|---|
| Sales of Investment | | 3.0 | 8.0 | 0.0 | 0.0 | 0.0 | 40.0 | 55.0 | 63.2 | 29.6 | 54.9 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 38.1 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 37.7 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Debt Repaid | | -39.4 | 0.0 | 0.0 | 0.0 | -20.5 | -124.1 | 0.0 | 0.0 | -1.1 | 0.0 |
|---|
| Debt Issued | | 35.1 | 1,730.6 | -9.3 | 16.3 | 17.9 | 1,354.5 | 396.0 | 45.3 | 55.6 | 0.0 |
|---|
| Issuance of Common Stock | | 630.9 | 0.0 | 0.0 | 449.8 | 4.9 | 3.8 | 1.2 | 366.2 | 95.5 | 0.0 |
|---|
| Repurchase of Common Stock | | -9.8 | -48.3 | -7.5 | -6.9 | -1.6 | -204.7 | -75.7 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.8 | 0.0 | -1.0 | 0.0 | -1.2 |
|---|
| Other Financing Activities | | 291.7 | 0.0 | 0.0 | 8.6 | 4.1 | 1,065.3 | 521.7 | 33.6 | 407.1 | 114.1 |
|---|
| Cash from Financing | | 576.3 | 0.0 | 0.0 | 451.5 | -13.1 | 736.4 | 447.2 | 398.8 | 501.5 | 113.0 |
| 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 | | 8.7 | -2,668.4 | 818.9 | 127.7 | 0.8 | 0.5 | 0.5 | -11.1 | 4.8 | 1.4 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | 306.2 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | -2.0 | -50.1 | -1.4 | -1.4 | -1.7 | -2.9 | -2.6 | -2.6 |
|---|
| 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 | -2.0 | 3.4 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.5 | 307.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Net Change in Cash | | 224.9 | -111.1 | 288.5 | -22.2 | 20.5 | 37.7 | -5.5 | -72.0 | 343.9 | 72.0 |
|---|
| Closing Cash Balance | | 547.4 | 572.1 | 683.2 | 394.7 | 416.9 | 396.4 | 358.7 | 364.2 | 436.2 | 92.4 |
| 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 | | -72.4 | -106.3 | 208.4 | -140.5 | 275.4 | -141.6 | 72.0 | 82.8 | -129.4 | 199.5 |
|---|
| Closing Cash Balance | | 572.1 | 643.1 | 751.1 | 542.7 | 683.2 | 407.9 | 547.4 | 477.5 | 394.7 | 524.1 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Free Cash Flow | | -419.7 | -447.0 | -521.7 | -529.0 | -425.8 | -546.2 | -407.2 | -258.7 | -154.8 | -41.0 |
|---|
| Real Free Cash Flow | | -517.8 | -580.0 | -617.5 | -529.0 | -517.4 | -645.7 | -465.7 | -280.1 | -160.9 | -42.8 |
| 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 | | -61.0 | -110.0 | -85.8 | -200.8 | -198.6 | -182.3 | 72.3 | -221.0 | -125.3 | -145.7 |
|---|
| Real Free Cash Flow | | -95.6 | -110.0 | -123.0 | -226.7 | -228.7 | -209.5 | 50.8 | -238.1 | -162.3 | -168.3 |