Corporación América Airports S.A.
CAAP
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 2,014.5 | 1,962.1 | 1,843.3 | 1,400.0 | 1,378.7 | 706.9 | 607.4 | 1,558.6 | 1,426.1 | 1,575.1 | 1,366.3 | 1,187.1 | |
| Cost of Revenues | 1,315.9 | 1,284.3 | 1,234.4 | 916.6 | 963.1 | 622.3 | 653.6 | 1,138.4 | 971.4 | 1,030.0 | 859.1 | 759.2 | |
| Gross Profit | 698.6 | 677.9 | 608.8 | 483.4 | 415.6 | 84.6 | -46.2 | 420.2 | 454.7 | 545.1 | 507.3 | 427.9 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 562.6 | 527.3 | 476.8 | 447.8 | 473.4 | 461.8 | 416.2 | 433.0 | 365.0 | 469.5 | |
| Cost of Revenues | 375.2 | 333.1 | 313.5 | 294.1 | 326.2 | 319.8 | 285.9 | 268.3 | 251.2 | 294.6 | |
| Gross Profit | 187.4 | 194.1 | 163.3 | 153.7 | 147.2 | 142.0 | 130.4 | 164.7 | 113.9 | 175.0 |
| 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 | 91.7 | 91.7 | 61.6 | 101.8 | 168.3 | 171.9 | 194.2 | 108.0 | 108.1 | |
| Depreciation & Amortization | 231.4 | 232.4 | 203.0 | 150.7 | 172.5 | 160.6 | 200.8 | 182.3 | 175.8 | 138.1 | 122.9 | 72.2 | |
| Total Operating Expenses | 208.9 | 208.3 | 161.6 | -55.1 | 115.8 | 71.3 | 55.2 | 153.8 | 155.7 | 179.1 | 159.1 | 151.7 | |
| Operating Income | 489.7 | 469.6 | 447.3 | 540.6 | 240.1 | -78.7 | -71.9 | 313.0 | 299.0 | 369.1 | 331.8 | 273.6 |
| 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 | 36.0 | 25.0 | ||
| Depreciation & Amortization | 61.4 | 50.8 | 59.9 | 59.2 | 53.2 | 12.2 | 50.4 | 39.3 | 9.7 | 41.1 | ||
| Total Operating Expenses | 53.1 | 53.4 | 50.6 | 51.7 | 36.0 | 42.1 | 42.8 | 43.3 | 36.0 | 42.6 | ||
| Operating Income | 134.4 | 140.7 | 112.7 | 102.0 | 111.2 | 100.9 | 86.4 | 121.4 | 77.9 | 131.7 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 41.5 | 40.4 | 73.0 | 52.7 | 43.9 | 17.6 | 35.7 | 51.9 | 27.2 | 62.6 | 19.0 | 12.4 | |
| Interest Expense | 97.4 | 101.8 | 107.5 | 95.2 | 164.3 | 125.5 | 215.5 | 233.5 | 96.3 | 115.2 | 118.2 | 69.2 | |
| Other Expense | -146.9 | -136.9 | 159.5 | -338.4 | -49.6 | -12.0 | -304.3 | -301.7 | -132.0 | -95.1 | -44.1 | -162.7 | |
| IBT | 342.9 | 332.7 | 606.7 | 202.2 | 190.5 | -90.7 | -376.2 | 11.3 | 3.5 | 113.8 | 95.1 | 51.3 | |
| Income Tax Expense | 78.9 | 75.0 | 298.8 | -24.2 | 24.9 | 69.1 | -14.3 | 17.1 | 14.1 | 46.9 | 56.4 | 45.0 | |
| Net Income | 252.9 | 247.7 | 282.7 | 239.5 | 168.2 | -159.8 | -361.9 | -5.8 | 7.1 | 63.5 | 33.8 | 105.5 |
| 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 | 16.1 | 8.0 | 8.8 | 8.6 | 11.6 | 15.9 | 12.8 | 17.0 | 4.6 | 22.7 | ||
| Interest Expense | 23.9 | 23.2 | 24.5 | 25.9 | 28.8 | 31.8 | 28.2 | 29.8 | 14.8 | 24.5 | ||
| Other Expense | -0.6 | -61.8 | -51.1 | -33.4 | -27.0 | -19.6 | 13.8 | 164.4 | -87.3 | -60.5 | ||
| IBT | 133.7 | 79.0 | 61.6 | 68.6 | 84.2 | 81.3 | 100.2 | 285.8 | 43.1 | 71.2 | ||
| Income Tax Expense | 16.2 | 20.2 | 10.1 | 32.4 | 37.2 | 80.6 | 45.6 | 112.9 | -66.3 | 18.5 | ||
| Net Income | 107.7 | 55.1 | 49.3 | 40.8 | 37.8 | 14.7 | 50.2 | 152.7 | 130.7 | 46.5 |
| Per Share Data | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $1.49 | $1.05 | $-1.00 | $-2.26 | $-0.04 | $0.04 | $0.40 | $0.23 | $0.71 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $1.49 | $1.05 | $-1.00 | $-2.26 | $-0.04 | $0.04 | $0.40 | $0.23 | $0.71 | |
| Shares Outstanding | 165.8 | 162.3 | 161.0 | 160.9 | 160.8 | 160.5 | 160.0 | 160.0 | 178.1 | 160.0 | 148.1 | 148.1 | |
| Diluted Shares Outstanding | 165.8 | 162.5 | 161.2 | 160.9 | 160.8 | 160.5 | 160.0 | 160.0 | 178.1 | 160.0 | 148.1 | 148.1 |
| 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 | $0.81 | $0.29 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.81 | $0.29 | ||
| Shares Outstanding | 165.8 | 161.9 | 163.1 | 163.1 | 179.9 | 163.1 | 162.0 | 161.0 | 161.0 | 160.9 | ||
| Diluted Shares Outstanding | 165.8 | 161.9 | 163.1 | 163.1 | 179.9 | 163.1 | 162.0 | 161.0 | 161.0 | 160.9 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 439.4 | 439.8 | 369.8 | 385.3 | 375.8 | 281.0 | 195.7 | 244.9 | 221.6 | 213.0 | 184.2 | 254.9 | |
| Short Term Investments | 109.1 | 84.8 | 78.4 | 66.7 | 75.3 | 73.9 | 83.8 | 81.0 | 39.8 | 33.9 | 43.2 | 48.8 | |
| Total Cash & ST Investments | 548.5 | 524.7 | 457.9 | 452.0 | 451.1 | 354.9 | 279.5 | 325.8 | 261.4 | 246.9 | 227.4 | 303.7 | |
| Accounts Receivable | 200.0 | 157.5 | 271.2 | 179.7 | 163.6 | 157.0 | 216.9 | 197.1 | 309.5 | 148.0 | 136.3 | 474.7 | |
| Inventory | 10.8 | 11.4 | 16.1 | 15.8 | 11.5 | 8.0 | 11.3 | 9.8 | 8.6 | 7.7 | 8.2 | 22.3 | |
| Other Current Assets | 0.0 | 71.9 | 4.7 | 0.0 | 0.1 | 0.0 | 0.0 | 12.1 | 125.4 | 104.5 | 22.7 | 4.5 | |
| Total Current Assets | 759.3 | 765.5 | 749.9 | 647.5 | 626.3 | 520.0 | 507.6 | 532.7 | 579.5 | 507.1 | 394.7 | 813.0 |
| Current Assets | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 496.8 | 448.6 | 439.8 | 510.9 | 439.4 | 469.8 | 369.8 | 462.9 | 442.5 | 396.2 | |
| Short Term Investments | 98.4 | 74.9 | 84.8 | 90.7 | 109.1 | 75.2 | 88.0 | 88.8 | 63.3 | 54.2 | |
| Total Cash & ST Investments | 595.2 | 523.5 | 524.7 | 604.9 | 548.5 | 545.1 | 457.9 | 551.7 | 505.8 | 450.4 | |
| Accounts Receivable | 235.4 | 226.7 | 157.5 | 161.3 | 200.0 | 205.0 | 245.1 | 202.9 | 182.5 | 182.5 | |
| Inventory | 11.1 | 13.0 | 11.4 | 10.0 | 10.8 | 14.4 | 16.1 | 15.6 | 12.3 | 11.5 | |
| Other Current Assets | 0.1 | 0.1 | 71.9 | 75.5 | 0.0 | 0.0 | 149.3 | 0.0 | 0.0 | 0.0 | |
| Total Current Assets | 841.9 | 763.4 | 765.5 | 851.7 | 759.3 | 764.5 | 749.9 | 776.1 | 706.6 | 649.3 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 89.8 | 87.7 | 85.4 | 83.9 | 88.4 | 94.3 | 88.0 | 74.3 | 74.5 | 66.0 | 71.7 | 191.3 | |
| Goodwill | 9.0 | 8.8 | 9.3 | 9.0 | 9.5 | 5.7 | 55.5 | 56.5 | 56.7 | 55.7 | 56.4 | 50.4 | |
| Intangible Assets | 3,082.4 | 3,146.7 | 2,511.7 | 2,951.0 | 2,733.4 | 2,610.8 | 2,946.6 | 2,877.0 | 2,761.6 | 2,769.5 | 2,554.3 | 1,403.9 | |
| Long-Term Investments | 134.5 | 100.6 | 79.1 | 8.8 | 21.5 | 11.6 | 15.7 | 16.6 | 15.9 | 11.6 | 29.5 | 180.9 | |
| Other Long-Term Assets | 0.3 | 58.8 | 43.9 | 80.7 | 72.6 | 90.3 | 121.3 | 134.6 | 177.6 | 118.1 | 117.3 | 154.7 | |
| Total Long-Term Assets | 3,365.2 | 3,415.9 | 2,792.1 | 3,188.3 | 2,994.3 | 2,885.7 | 3,374.6 | 3,312.5 | 3,221.7 | 3,120.2 | 2,876.9 | 2,019.8 | |
| Total Assets | 4,124.5 | 4,181.5 | 3,542.0 | 3,835.8 | 3,620.6 | 3,405.7 | 3,882.2 | 3,845.3 | 3,801.2 | 3,627.3 | 3,271.6 | 2,832.8 |
| Long-Term Assets | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 92.4 | 89.9 | 87.7 | 91.4 | 89.8 | 90.3 | 85.4 | 81.0 | 83.0 | 84.5 | |
| Goodwill | 9.9 | 9.1 | 8.8 | 0.0 | 9.0 | 9.1 | 9.3 | 8.9 | 9.2 | 9.2 | |
| Intangible Assets | 3,202.0 | 3,237.1 | 3,146.7 | 3,211.7 | 3,082.4 | 2,972.5 | 2,511.7 | 3,039.8 | 3,114.1 | 3,014.3 | |
| Long-Term Investments | 109.5 | 112.3 | 100.6 | 88.6 | 134.5 | 133.2 | 112.8 | 23.3 | 9.0 | 9.0 | |
| Other Long-Term Assets | 65.7 | 61.9 | 58.8 | 71.9 | 0.3 | 0.3 | 10.1 | 67.4 | 73.1 | 78.8 | |
| Total Long-Term Assets | 3,493.1 | 3,524.3 | 3,415.9 | 3,463.6 | 3,365.2 | 3,260.2 | 2,792.1 | 3,280.1 | 3,349.9 | 3,252.0 | |
| Total Assets | 4,335.0 | 4,287.7 | 4,181.5 | 4,315.4 | 4,124.5 | 4,024.7 | 3,542.0 | 4,056.3 | 4,056.5 | 3,901.3 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 102.5 | 120.8 | 112.8 | 124.1 | 116.2 | 150.9 | 148.8 | 114.6 | 127.8 | 113.5 | 121.2 | 173.5 | |
| Short-Term Debt | 154.2 | 119.1 | 203.4 | 181.3 | 425.0 | 219.9 | 178.3 | 98.9 | 372.8 | 141.6 | 127.3 | 280.5 | |
| Other Current Liabilities | 315.0 | 313.6 | 319.2 | 365.8 | 296.3 | 177.3 | 230.4 | 231.0 | 225.3 | 393.7 | 218.6 | 214.1 | |
| Current Liabilities | 575.7 | 603.7 | 685.9 | 676.3 | 842.3 | 552.6 | 562.3 | 450.6 | 732.0 | 662.8 | 482.0 | 678.2 |
| Current Liabilities | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 120.9 | 105.5 | 120.8 | 127.4 | 102.5 | 97.7 | 112.8 | 119.0 | 115.4 | 102.1 | |
| Short-Term Debt | 108.5 | 107.6 | 119.1 | 186.8 | 154.2 | 231.5 | 203.4 | 155.7 | 392.7 | 179.9 | |
| Other Current Liabilities | 295.2 | 291.1 | 313.6 | 348.2 | 304.8 | 319.3 | 345.9 | 318.3 | 319.5 | 317.3 | |
| Current Liabilities | 566.8 | 549.2 | 603.7 | 662.4 | 575.7 | 671.9 | 685.9 | 632.3 | 858.3 | 629.1 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 1,071.8 | 1,049.7 | 1,143.8 | 1,293.0 | 1,026.8 | 1,138.6 | 1,039.0 | 1,027.8 | 1,113.7 | 965.7 | 960.3 | 484.7 | |
| Capital Leases | 8.7 | 10.7 | 14.0 | 8.8 | 12.2 | 13.7 | 8.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Def. Tax Liability | 314.2 | 383.4 | 137.3 | 232.5 | 227.4 | 171.3 | 233.1 | 271.2 | 148.3 | 144.4 | 145.8 | 122.2 | |
| Total Liabilities | 2,694.4 | 2,663.5 | 2,738.1 | 2,973.4 | 2,847.0 | 2,600.4 | 2,683.6 | 2,622.6 | 3,004.1 | 2,824.0 | 2,437.5 | 1,366.2 |
| Long-Term Liabilities | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 1,041.3 | 1,041.5 | 1,049.7 | 1,053.1 | 1,080.5 | 1,072.3 | 1,143.8 | 1,275.8 | 1,071.3 | 1,281.1 | |
| Capital Leases | 10.1 | 10.3 | 10.7 | 11.9 | 12.4 | 9.4 | 10.3 | 7.2 | 7.8 | 8.3 | |
| Def. Tax Liability | 407.5 | 420.7 | 383.4 | 0.0 | 314.2 | 261.7 | 137.3 | 267.0 | 266.4 | 269.0 | |
| Total Liabilities | 2,763.3 | 2,708.4 | 2,663.5 | 2,837.2 | 2,694.4 | 2,783.9 | 2,738.1 | 3,042.2 | 3,074.9 | 2,997.4 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 163.2 | 163.2 | 163.2 | 163.2 | 163.2 | 163.2 | 160.0 | 160.0 | 1,500.0 | 0.0 | 0.0 | 0.0 | |
| Retained Earnings | 654.9 | 718.5 | 438.8 | 201.2 | 32.7 | 150.2 | 403.3 | 394.2 | 138.0 | 74.5 | 40.8 | -64.7 | |
| Comprehensive Income | 257.1 | 308.2 | -56.1 | 172.8 | 95.2 | -1.3 | 20.1 | 33.6 | -1,176.3 | 374.6 | 422.0 | 1,179.4 | |
| Total Common Equity | 1,254.4 | 1,369.3 | 725.0 | 716.1 | 469.7 | 489.4 | 763.9 | 768.2 | 461.8 | 449.2 | 462.8 | 1,114.8 |
| Total Common Equity | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 165.2 | 163.2 | 163.2 | 163.2 | 163.2 | 163.2 | 163.2 | 163.2 | 163.2 | 163.2 | |
| Retained Earnings | 804.5 | 759.3 | 718.5 | 1,067.1 | 654.9 | 591.4 | 438.8 | 346.6 | 301.1 | 232.9 | |
| Comprehensive Income | 284.2 | 335.9 | 308.2 | -94.7 | 257.1 | 163.1 | -56.1 | 185.5 | 198.5 | 188.3 | |
| Total Common Equity | 1,471.2 | 1,437.8 | 1,369.3 | 1,314.9 | 1,254.4 | 1,096.9 | 725.0 | 874.2 | 841.9 | 763.4 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 1,234.7 | 1,168.8 | 1,347.2 | 1,474.2 | 1,451.9 | 1,358.5 | 1,217.3 | 1,126.7 | 1,486.4 | 1,107.2 | 1,087.6 | 765.2 | |
| Book Value | 1,430.1 | 1,518.0 | 803.9 | 862.4 | 773.6 | 805.3 | 1,198.6 | 1,222.7 | 797.1 | 803.3 | 834.1 | 1,466.6 |
| Other | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 100.5 | 141.5 | 148.7 | 163.2 | 175.8 | 143.9 | 78.9 | 139.8 | 139.7 | 140.5 | |
| Book Value | 1,471.2 | 1,437.8 | 1,369.3 | 1,314.9 | 1,254.4 | 1,096.9 | 725.0 | 874.2 | 841.9 | 763.4 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 385.1 | 257.7 | 282.7 | 239.5 | 165.6 | -159.8 | -361.9 | -5.8 | -10.6 | 66.9 | 38.7 | 6.3 | |
| Depreciation & Amortization | 138.8 | 229.1 | 203.0 | 151.6 | 172.5 | 160.6 | 200.8 | 182.3 | 175.8 | 138.1 | 122.9 | 72.2 | |
| Stock-Based Compensation | 0.8 | 1.1 | 1.1 | 1.1 | 0.7 | 1.0 | 69.7 | 40.3 | 53.1 | -30.5 | 17.0 | 67.4 | |
| Change Working Capital | -79.9 | -71.4 | -133.5 | -53.3 | -57.6 | -12.3 | 34.1 | -153.4 | -79.8 | -251.0 | -153.8 | -171.1 | |
| Change In Accounts Receivable | -61.4 | -59.0 | -68.8 | -32.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Change In Accounts Payable | 14.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Change In Inventories | 1.1 | -2.5 | 5.0 | -1.6 | -3.6 | -2.8 | 2.4 | -1.4 | -1.0 | -0.9 | 1.0 | 4.4 | |
| Other Non-cash Items | 5.4 | -26.2 | 52.0 | 17.6 | -3.4 | 49.2 | 72.4 | -100.1 | 39.1 | -19.9 | 83.5 | -18.2 | |
| Cash from Operations | 344.8 | 0.0 | 0.0 | 356.4 | 302.6 | 108.0 | 0.8 | -19.7 | 191.7 | -49.4 | 164.6 | 1.6 |
| 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 | 117.5 | 54.4 | 49.3 | 39.2 | 37.8 | 14.7 | 50.2 | 169.7 | 130.7 | 51.5 | |
| Depreciation & Amortization | 61.4 | 50.9 | 57.5 | 59.2 | 53.2 | 53.6 | 51.3 | 44.9 | 9.7 | 46.1 | |
| Stock-Based Compensation | 0.4 | 0.3 | 0.0 | 0.4 | 0.3 | 0.0 | 0.0 | 0.3 | 0.3 | 0.2 | |
| Change Working Capital | 12.1 | -61.3 | -3.5 | -65.3 | -60.4 | 12.0 | -9.9 | -75.1 | 0.5 | 3.8 | |
| Change In Accounts Receivable | 3.5 | -40.2 | -22.7 | 0.4 | -68.8 | 57.1 | -18.3 | -38.8 | 9.1 | -15.0 | |
| Change In Accounts Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.8 | 15.0 | |
| Change In Inventories | 0.2 | -3.6 | 2.1 | -1.1 | 5.0 | -5.8 | 3.8 | 2.1 | -1.0 | -3.6 | |
| Other Non-cash Items | -76.9 | 76.8 | 11.8 | 46.7 | 4.7 | 30.7 | 2.8 | 24.7 | -86.6 | 30.1 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.1 | 149.8 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -9.0 | -16.7 | -12.2 | -10.9 | -9.8 | -8.5 | -9.5 | -18.1 | -15.9 | -13.2 | -11.2 | -8.9 | |
| Acquisitions | 0.2 | -0.4 | 0.0 | -0.1 | -0.7 | -1.9 | -2.2 | -4.4 | -2.9 | -1.5 | 7.0 | -96.2 | |
| Investments | -162.5 | -195.5 | 0.0 | -128.9 | -150.9 | -37.1 | -54.5 | -103.4 | -76.7 | -51.2 | -2.4 | -23.5 | |
| Sales of Investment | 81.2 | 138.7 | 0.0 | 72.6 | 170.2 | 55.2 | 67.7 | 110.0 | 39.4 | 31.6 | 11.6 | -144.8 | |
| Other Investing Activities | 4.6 | 0.0 | 0.0 | 0.9 | -14.2 | -0.6 | 0.1 | 3.8 | -3.1 | -10.9 | 22.8 | 3.4 | |
| Cash from Investing | -85.5 | 0.0 | 0.0 | -66.4 | -5.3 | 7.1 | 1.6 | -12.1 | -59.2 | -45.2 | 27.8 | -269.9 |
| 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 | -6.0 | -4.5 | -4.0 | -2.2 | -5.1 | -2.5 | -2.4 | -2.3 | -1.0 | -2.9 | |
| Acquisitions | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | |
| Investments | -47.0 | -65.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -9.8 | -62.0 | |
| Sales of Investment | 38.3 | 38.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.2 | 21.7 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | 0.9 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -13.3 | -42.4 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -154.8 | 0.0 | 0.0 | -115.7 | -333.1 | -271.6 | -75.4 | -95.6 | -517.3 | -250.3 | -142.7 | -157.1 | |
| Debt Issued | -74.5 | 1,168.8 | -178.4 | -11.3 | 355.5 | 364.9 | 216.7 | 186.2 | 157.5 | 629.5 | 162.4 | 479.5 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 195.6 | 6.6 | 29.5 | 8.3 | |
| Repurchase of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | -172.0 | 0.0 | 0.0 | 0.0 | 123.9 | -28.9 | -26.0 | 436.9 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.5 | -22.5 | -15.0 | -23.8 | -49.7 | -76.9 | |
| Other Financing Activities | -1.0 | 0.0 | 0.0 | -85.9 | 270.8 | 267.9 | 167.5 | 142.6 | 147.0 | 425.4 | 29.5 | 8.3 | |
| Cash from Financing | -157.6 | 0.0 | 0.0 | -201.6 | -234.3 | -3.7 | 90.5 | 24.6 | -65.7 | 129.0 | -159.4 | 219.5 |
| 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 | -35.9 | -23.3 | |
| Debt Issued | 0.0 | 1,149.8 | 0.7 | -19.7 | -71.1 | 5.2 | -69.1 | -43.4 | -48.4 | -9.1 | |
| 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 | 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 | 9.1 | -23.8 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -26.8 | -47.2 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | -9.1 | 152.9 | 70.0 | -15.4 | 9.5 | 94.8 | 85.3 | -49.2 | 23.3 | 39.5 | 28.2 | -63.2 | |
| Closing Cash Balance | 439.4 | 592.8 | 439.8 | 369.8 | 385.3 | 375.8 | 281.0 | 195.7 | 244.9 | 221.6 | 182.1 | 153.9 |
| 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 | 52.4 | 43.6 | 48.2 | 8.8 | -71.0 | 71.5 | -30.4 | 100.0 | -99.1 | 20.4 | |
| Closing Cash Balance | 592.8 | 540.4 | 496.8 | 448.6 | 439.8 | 510.9 | 439.4 | 469.8 | 369.8 | 468.9 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 335.8 | 446.5 | 393.1 | 345.5 | 292.8 | 99.4 | -8.7 | -37.8 | 175.8 | -62.6 | 153.4 | -7.3 | |
| Real Free Cash Flow | 335.0 | 445.4 | 391.9 | 344.5 | 292.1 | 98.4 | -78.4 | -78.1 | 122.7 | -32.1 | 136.4 | -74.7 |
| 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 | 124.0 | 133.8 | 111.3 | 78.0 | 30.4 | 108.4 | 92.0 | 162.2 | -8.2 | 146.9 | |
| Real Free Cash Flow | 123.6 | 133.5 | 111.3 | 77.6 | 30.2 | 108.4 | 92.0 | 161.9 | -8.5 | 146.7 |
