CATY
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 | | 1,384.7 | 1,384.7 | 1,390.6 | 784.1 | 790.5 | 652.4 | 594.9 | 619.7 | 596.9 | 526.4 | 451.2 | 412.4 | 383.3 | 385.0 | 367.8 | 364.6 | 330.2 |
|---|
| Cost of Revenues | | 622.2 | 622.2 | 698.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 762.5 | 762.5 | 692.2 | 784.1 | 790.5 | 652.4 | 594.9 | 619.7 | 597.3 | 526.4 | 451.2 | 412.4 | 383.3 | 385.0 | 367.8 | 364.6 | 330.2 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 360.6 | 355.2 | 338.3 | 330.6 | 345.5 | 359.9 | 346.1 | 339.0 | 356.2 | 193.5 |
|---|
| Cost of Revenues | | 137.7 | 173.3 | 152.9 | 158.3 | 173.5 | 184.8 | 174.1 | 165.7 | 0.0 | 0.0 |
|---|
| Gross Profit | | 222.8 | 181.9 | 185.4 | 172.3 | 172.0 | 175.0 | 171.9 | 173.3 | 356.2 | 193.5 |
| 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 | 183.6 | 157.4 | 160.4 | 153.1 | 159.7 | 153.2 | 137.5 | 121.1 | 104.0 | 102.8 | 99.0 | 91.3 | 87.5 | 97.6 |
|---|
| Depreciation & Amortization | | 23.7 | 23.7 | 16.8 | 18.1 | 1.9 | 0.7 | 0.7 | 0.7 | 0.9 | 0.9 | 0.7 | 0.7 | 0.7 | 4.5 | 5.7 | 5.9 | 6.0 |
|---|
| Total Operating Expenses | | 355.1 | 355.1 | 374.7 | 247.0 | 6.9 | -270.5 | -341.0 | -270.3 | -137.5 | 6.2 | 5.1 | 4.9 | 4.1 | 3.4 | 4.6 | 3.2 | 3.2 |
|---|
| Operating Income | | 407.4 | 407.4 | 317.5 | 537.1 | 590.1 | 381.8 | 254.0 | 349.4 | 459.7 | 19.2 | 18.1 | 25.1 | 22.4 | 21.0 | 16.7 | 18.7 | 3.9 |
| 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 | 55.6 | 43.4 |
|---|
| Depreciation & Amortization | | 11.4 | 4.0 | 4.1 | 4.1 | 4.1 | 4.2 | 4.2 | 4.4 | 4.4 | 4.5 |
|---|
| Total Operating Expenses | | 92.2 | 88.1 | 89.1 | 85.7 | 85.2 | 96.9 | 99.4 | 93.2 | 59.6 | -101.0 |
|---|
| Operating Income | | 130.7 | 93.8 | 96.3 | 86.7 | 86.8 | 78.2 | 72.6 | 80.0 | 134.6 | 92.5 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 1,309.3 | 1,309.3 | 1,335.0 | 1,242.2 | 851.3 | 666.5 | 700.6 | 769.3 | 688.0 | 576.2 | 499.1 | 453.7 | 418.6 | 407.0 | 429.7 | 453.6 | 489.6 |
|---|
| Interest Expense | | 566.8 | 566.8 | 660.9 | 500.5 | 117.6 | 68.8 | 148.5 | 194.4 | 122.1 | 80.4 | 81.2 | 74.0 | 75.9 | 82.3 | 108.5 | 139.9 | 191.7 |
|---|
| Other Expense | | -17.2 | -17.2 | 0.0 | -133.5 | -117.6 | 339.4 | 223.4 | 321.7 | -122.1 | 279.1 | 224.1 | 196.0 | 197.3 | 173.2 | 167.5 | 133.3 | -6.3 |
|---|
| IBT | | 390.2 | 390.2 | 317.5 | 403.6 | 472.5 | 381.8 | 254.0 | 349.4 | 338.2 | 298.3 | 242.2 | 221.1 | 219.8 | 194.2 | 184.2 | 152.0 | -2.5 |
|---|
| Income Tax Expense | | 75.1 | 75.1 | 31.6 | 49.5 | 111.9 | 83.5 | 25.1 | 70.2 | 66.0 | 122.3 | 67.1 | 60.0 | 82.0 | 70.4 | 66.1 | 51.3 | -14.6 |
|---|
| Net Income | | 315.1 | 315.1 | 286.0 | 354.1 | 360.6 | 298.3 | 228.9 | 279.1 | 272.2 | 176.0 | 175.1 | 161.1 | 137.8 | 123.1 | 117.4 | 100.2 | 11.6 |
| 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 | | 332.8 | 334.2 | 322.9 | 319.4 | 330.0 | 339.5 | 332.9 | 332.6 | 333.3 | 323.5 |
|---|
| Interest Expense | | 137.7 | 144.6 | 141.7 | 142.8 | 159.0 | 170.3 | 167.5 | 164.1 | 10.0 | 137.8 |
|---|
| Other Expense | | -17.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -47.3 | 86.9 |
|---|
| IBT | | 113.5 | 93.8 | 96.3 | 86.7 | 86.8 | 78.2 | 72.6 | 80.0 | 93.0 | 92.5 |
|---|
| Income Tax Expense | | 23.0 | 16.1 | 18.8 | 17.2 | 6.6 | 10.6 | 5.8 | 8.6 | 10.5 | 10.1 |
|---|
| Net Income | | 90.5 | 77.7 | 77.5 | 69.5 | 80.2 | 67.5 | 66.8 | 71.4 | 82.5 | 82.4 |
| 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 | $4.88 | $4.71 | $3.81 | $2.88 | $3.49 | $3.35 | $2.19 | $2.21 | $2.00 | $1.73 | $1.44 | $1.28 | $1.06 | $-0.06 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $4.86 | $4.69 | $3.80 | $2.87 | $3.48 | $3.34 | $2.17 | $2.19 | $1.98 | $1.72 | $1.43 | $1.28 | $1.06 | $-0.06 |
|---|
| Shares Outstanding | | 67.7 | 67.7 | 72.1 | 72.6 | 76.6 | 78.3 | 79.6 | 80.0 | 81.1 | 80.3 | 79.2 | 80.6 | 79.7 | 79.0 | 78.7 | 78.6 | 77.1 |
|---|
| Diluted Shares Outstanding | | 68.0 | 68.0 | 72.3 | 72.9 | 76.9 | 78.6 | 79.8 | 80.2 | 81.6 | 81.0 | 79.9 | 81.3 | 80.1 | 79.1 | 78.7 | 78.6 | 77.1 |
| 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 | $1.14 | $1.14 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $1.13 | $1.13 |
|---|
| Shares Outstanding | | 67.7 | 68.7 | 70.0 | 70.4 | 71.2 | 71.8 | 72.7 | 72.7 | 72.7 | 72.6 |
|---|
| Diluted Shares Outstanding | | 68.0 | 69.0 | 70.2 | 70.7 | 71.5 | 72.0 | 72.8 | 73.0 | 72.9 | 72.9 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 160.4 | 157.2 | 174.0 | 195.4 | 134.1 | 138.6 | 179.7 | 225.3 | 539.8 | 218.0 | 180.1 | 176.8 | 153.7 | 144.9 | 412.8 | 293.7 |
|---|
| Short Term Investments | | 2,593.3 | 1,553.6 | 2,259.4 | 2,432.1 | 3,442.9 | 2,319.0 | 1,868.4 | 1,617.5 | 1,333.6 | 2,281.4 | 2,123.2 | 1,808.5 | 2,103.6 | 1,703.5 | 295.0 | 206.3 |
|---|
| Total Cash & ST Investments | | 160.4 | 1,710.7 | 828.8 | 2,627.5 | 3,577.0 | 2,457.6 | 2,048.1 | 1,842.8 | 1,873.4 | 2,499.4 | 2,303.4 | 1,985.4 | 2,257.4 | 1,848.4 | 412.8 | 293.7 |
|---|
| Accounts Receivable | | 99.4 | 97.8 | 97.7 | 82.4 | 57.0 | 59.0 | 53.5 | 51.7 | 45.3 | 37.3 | 30.6 | 25.4 | 24.3 | 26.0 | 32.2 | 35.4 |
|---|
| Inventory | | -259.8 | 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 |
|---|
| Other Current Assets | | 1,239.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12,857.4 | 11,631.6 | 9,937.9 | 8,666.1 | 7,663.3 | 6,611.3 | 6,239.6 | 7,235.0 | 7,094.1 |
|---|
| Total Current Assets | | 1,239.0 | 1,808.5 | 926.5 | 2,709.9 | 3,634.0 | 2,516.7 | 2,101.7 | 14,751.8 | 13,550.4 | 12,474.6 | 11,000.0 | 9,674.1 | 8,893.0 | 8,114.0 | 7,680.1 | 7,423.2 |
| 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 | | 166.2 | 190.0 | 175.0 | 157.2 | 182.5 | 160.4 | 165.3 | 174.0 | 145.6 | 187.9 |
|---|
| Short Term Investments | | 2,047.0 | 1,894.5 | 1,791.0 | 1,553.6 | 2,664.6 | 2,593.3 | 2,663.8 | 2,259.4 | 2,526.2 | 2,781.7 |
|---|
| Total Cash & ST Investments | | 2,213.1 | 2,084.5 | 1,966.1 | 1,710.7 | 2,847.1 | 2,753.7 | 2,829.1 | -174.0 | 2,671.7 | 2,969.6 |
|---|
| Accounts Receivable | | 96.1 | 96.6 | 95.8 | 97.8 | 95.4 | 99.4 | 97.9 | 97.7 | 90.9 | 86.2 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 76.3 | -1,285.1 | -1,576.9 |
|---|
| Other Current Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 2,309.2 | 2,181.2 | 2,061.8 | 1,808.5 | 2,942.5 | 2,853.2 | 2,927.0 | 965.9 | 2,762.6 | 3,055.8 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 122.3 | 117.3 | 123.2 | 124.4 | 127.2 | 133.9 | 138.2 | 103.2 | 103.1 | 105.6 | 108.9 | 99.7 | 102.0 | 102.6 | 106.0 | 109.5 |
|---|
| Goodwill | | 375.7 | 375.7 | 375.7 | 375.7 | 372.2 | 372.2 | 372.2 | 372.2 | 372.2 | 372.2 | 372.2 | 316.3 | 316.3 | 316.3 | 316.3 | 316.3 |
|---|
| Intangible Assets | | 3.9 | 3.3 | 4.5 | 5.8 | 4.6 | 5.4 | 6.3 | 7.2 | 8.1 | 2.9 | 3.7 | 3.2 | 2.2 | 6.1 | 11.6 | 17.0 |
|---|
| Long-Term Investments | | 1,311.9 | 20,403.6 | 2,615.5 | 2,781.4 | 3,764.4 | 2,651.8 | 2,205.1 | 1,927.2 | 1,606.5 | 2,532.5 | 2,306.2 | 1,908.1 | 2,192.7 | 2,567.0 | 2,530.9 | 2,936.0 |
|---|
| Other Long-Term Assets | | 251.2 | 346.2 | 19,017.1 | -958.7 | -4,268.5 | -3,163.3 | -2,721.8 | -376.8 | 0.0 | -967.1 | -536.9 | -484.6 | -516.9 | -412.0 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 21,996.3 | 21,246.2 | 22,135.9 | 2,328.5 | 4,268.5 | 3,163.3 | 2,721.8 | 2,032.9 | 2,089.8 | 2,046.2 | 2,254.1 | 1,842.8 | 2,096.3 | 2,580.1 | 2,964.8 | 3,378.8 |
|---|
| Total Assets | | 23,235.2 | 23,054.7 | 23,081.5 | 21,985.8 | 20,886.7 | 19,043.1 | 18,096.6 | 16,785.8 | 15,638.9 | 14,520.8 | 13,254.1 | 11,511.8 | 10,989.7 | 10,694.1 | 10,644.9 | 10,802.0 |
| 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 | | 119.6 | 121.8 | 119.8 | 117.3 | 119.7 | 122.3 | 122.2 | 123.2 | 121.6 | 123.5 |
|---|
| Goodwill | | 375.7 | 375.7 | 375.7 | 375.7 | 375.7 | 375.7 | 375.7 | 375.7 | 375.7 | 375.7 |
|---|
| Intangible Assets | | 2.7 | 2.9 | 3.1 | 3.3 | 3.6 | 3.9 | 4.1 | 4.5 | 4.7 | 5.0 |
|---|
| Long-Term Investments | | 20,966.2 | 20,739.9 | 20,347.6 | 20,403.6 | 19,520.4 | 19,534.7 | 19,648.5 | 988.6 | 2,890.5 | 3,143.4 |
|---|
| Other Long-Term Assets | | 302.2 | 302.3 | 297.0 | 346.2 | 312.6 | 345.6 | 327.3 | 20,526.3 | -3,392.6 | -3,647.5 |
|---|
| Total Long-Term Assets | | 21,766.5 | 21,542.7 | 21,143.2 | 21,246.2 | 20,332.0 | 20,382.1 | 20,477.8 | 22,135.9 | 3,392.6 | 3,647.5 |
|---|
| Total Assets | | 24,075.6 | 23,723.8 | 23,205.0 | 23,054.7 | 23,274.4 | 23,235.2 | 23,404.8 | 23,101.8 | 22,844.5 | 23,028.4 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 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 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.7 | 18.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 18,749.4 | 19,686.2 | 0.0 | 0.0 | 0.0 | 0.0 | -25.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 18,749.4 | 19,686.2 | 0.0 | 0.0 | 0.0 | 0.0 | 25.7 | 18.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 20,521.1 | 20,006.3 | 19,817.5 | 19,686.2 | 19,943.9 | 19,773.0 | 19,846.3 | 0.0 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 20,521.1 | 20,006.3 | 19,817.5 | 19,686.2 | 19,943.9 | 19,773.0 | 19,846.3 | 18,276.4 | 18,464.0 | 17,914.8 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 302.0 | 227.7 | 709.7 | 659.3 | 193.0 | 326.3 | 854.0 | 736.7 | 641.6 | 486.8 | 412.7 | 564.1 | 661.4 | 336.0 | 415.9 | 748.7 |
|---|
| Capital Leases | | 35.4 | 30.9 | 34.8 | 32.5 | 30.7 | 33.5 | 35.9 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 20,442.0 | 20,209.0 | 20,345.0 | 19,511.7 | 193.0 | 326.3 | 15,802.3 | 14,663.6 | 13,671.5 | 12,692.2 | 11,506.3 | 9,909.0 | 9,530.3 | 9,064.6 | 9,129.2 | 9,365.9 |
| 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 | | 359.8 | 583.1 | 264.0 | 227.7 | 229.8 | 337.3 | 436.0 | 709.7 | 189.5 | 990.4 |
|---|
| Capital Leases | | 33.1 | 34.3 | 32.1 | 30.9 | 32.9 | 35.4 | 34.3 | 24.0 | 33.0 | 33.9 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.3 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 21,173.4 | 20,837.6 | 20,339.9 | 20,209.0 | 20,444.1 | 20,442.0 | 20,626.7 | 20,365.2 | 189.5 | 990.4 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
|---|
| Retained Earnings | | 2,589.1 | 2,688.4 | 2,500.3 | 2,244.9 | 1,985.2 | 1,789.3 | 1,659.2 | 1,479.1 | 1,281.6 | 1,175.5 | 1,059.7 | 943.8 | 829.1 | 722.0 | 624.2 | 543.6 |
|---|
| Comprehensive Income | | -93.1 | -85.6 | -85.4 | -102.3 | -3.1 | 5.3 | 2.3 | -18.0 | -2.5 | -3.7 | -8.4 | -5.6 | -29.7 | 0.5 | -8.7 | -1.0 |
|---|
| Total Common Equity | | 2,793.2 | 2,845.7 | 2,736.6 | 2,474.0 | 2,446.3 | 2,418.1 | 2,294.3 | 2,122.2 | 1,967.4 | 1,828.5 | 1,747.8 | 1,602.9 | 1,459.4 | 1,621.1 | 1,507.2 | 1,427.7 |
| 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 | | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
|---|
| Retained Earnings | | 2,842.0 | 2,787.6 | 2,734.0 | 2,688.4 | 2,632.3 | 2,589.1 | 2,547.1 | 2,500.3 | 2,442.5 | 2,384.8 |
|---|
| Comprehensive Income | | -59.7 | -69.2 | -71.7 | -85.6 | -66.5 | -93.1 | -92.3 | -85.4 | -123.5 | -99.0 |
|---|
| Total Common Equity | | 2,902.3 | 2,886.3 | 2,865.2 | 2,845.7 | 2,830.3 | 2,793.2 | 2,778.1 | 2,736.6 | 2,638.7 | 2,602.7 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 337.3 | 227.7 | 709.7 | 659.3 | 193.0 | 326.3 | 879.7 | 736.7 | 641.6 | 486.8 | 412.7 | 564.1 | 661.4 | 336.0 | 415.9 | 748.7 |
|---|
| Book Value | | 2,793.2 | 2,845.7 | 2,736.6 | 2,474.0 | 20,693.7 | 18,716.8 | 2,294.3 | 2,122.2 | 1,967.4 | 1,828.5 | 1,747.8 | 1,602.9 | 1,459.4 | 1,629.5 | 1,515.6 | 1,436.1 |
| 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 | | 2,902.3 | 2,886.3 | 2,865.2 | 2,845.7 | 2,830.3 | 2,793.2 | 2,778.1 | 2,736.6 | 2,638.7 | 2,602.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 303.2 | 315.1 | 286.0 | 354.1 | 360.6 | 298.3 | 228.9 | 279.1 | 271.9 | 176.0 | 175.1 | 161.1 | 137.8 | 123.7 | 118.0 | 100.8 | 12.2 |
|---|
| Depreciation & Amortization | | 17.5 | 16.0 | 16.8 | 18.1 | 19.8 | 16.1 | 16.5 | 15.1 | 7.3 | 7.3 | 7.5 | 7.6 | 7.9 | 11.3 | 11.7 | 12.0 | 10.7 |
|---|
| Stock-Based Compensation | | 7.1 | 7.6 | 6.8 | 7.8 | 7.8 | 6.8 | 6.4 | 7.4 | 8.0 | 5.7 | 5.0 | 5.0 | 4.2 | 3.2 | 2.9 | 1.8 | 3.3 |
|---|
| Change Working Capital | | -76.9 | -61.6 | -52.8 | -76.5 | 22.4 | -34.6 | -42.6 | 20.1 | -0.1 | 23.1 | 10.7 | -18.9 | -14.0 | 18.3 | 40.9 | 6.4 | 21.8 |
|---|
| Change In Accounts Receivable | | -25.0 | 0.0 | -10.1 | 0.0 | -80.4 | -34.2 | -21.2 | 6.2 | -14.0 | 25.7 | 13.5 | -3.4 | -2.8 | 23.5 | 6.2 | 3.2 | 0.0 |
|---|
| Change In Accounts Payable | | 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 |
|---|
| Change In Inventories | | 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 |
|---|
| Other Non-cash Items | | -91.4 | 79.3 | 93.1 | 86.0 | 58.8 | 38.5 | 120.2 | 103.5 | 47.2 | 2.2 | 20.2 | 20.0 | -17.1 | -26.4 | -13.7 | 39.3 | 159.0 |
|---|
| Cash from Operations | | 334.0 | 0.0 | 0.0 | 384.7 | 467.4 | 334.3 | 320.0 | 435.0 | 336.5 | 248.9 | 234.4 | 176.7 | 150.1 | 115.1 | 164.6 | 174.1 | 168.5 |
| 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 | | 90.5 | 77.7 | 77.5 | 69.5 | 80.2 | 67.5 | 66.8 | 71.4 | 82.5 | 82.4 |
|---|
| Depreciation & Amortization | | 3.8 | 4.0 | 4.1 | 4.1 | 4.1 | 4.2 | 4.2 | 4.4 | 4.4 | 4.5 |
|---|
| Stock-Based Compensation | | 1.9 | 2.0 | 2.2 | 1.5 | 1.9 | 1.9 | 2.1 | 0.9 | 2.0 | 2.0 |
|---|
| Change Working Capital | | -40.9 | 32.9 | -39.9 | -0.5 | -20.2 | -11.9 | -19.1 | -1.6 | -43.8 | -12.4 |
|---|
| Change In Accounts Receivable | | 60.5 | 2.4 | -19.6 | 40.1 | -19.7 | 31.3 | -20.2 | -1.4 | 6.7 | -10.0 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | -2.4 | 29.0 | 16.1 | 23.4 | 21.1 | 28.1 | 26.0 | 17.9 | 13.3 | 33.6 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 65.8 | 107.1 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -3.9 | 0.0 | -3.6 | -3.4 | -3.4 | -3.7 | -5.8 | -7.1 | -6.7 | -3.2 | -3.5 | -3.5 | -4.8 | -6.2 | -3.1 | -2.9 | -5.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | -73.9 | -715.9 | -662.3 | -1,199.7 | -1,081.3 | -118.4 | -376.6 | 6.6 | -371.4 | -692.6 | -458.5 | -1.0 | -3.0 |
|---|
| Investments | | -1,130.3 | -1,712.9 | -1,391.4 | -669.0 | -718.7 | -589.4 | -434.2 | -770.2 | -497.8 | -339.8 | -1,371.5 | -342.8 | -885.8 | -455.1 | -634.5 | -1,681.2 | -3,792.5 |
|---|
| Sales of Investment | | 954.6 | 1,782.3 | 1,441.6 | 522.8 | 214.5 | 445.5 | 854.8 | 593.4 | 441.8 | 1,399.0 | 460.3 | 550.2 | 778.5 | 806.4 | 990.0 | 1,991.8 | 4,457.0 |
|---|
| Other Investing Activities | | -613.5 | 0.0 | 0.0 | -1,327.5 | -1,267.9 | 3.5 | 5.1 | 2.0 | 9.7 | -1,162.2 | 7.7 | -1,388.1 | 24.1 | 35.7 | 59.6 | -179.8 | -59.9 |
|---|
| Cash from Investing | | -611.6 | 0.0 | 0.0 | -1,477.1 | -1,849.4 | -859.9 | -242.2 | -1,381.7 | -1,134.3 | -224.7 | -1,283.7 | -1,177.6 | -459.4 | -311.8 | -46.5 | 127.1 | 596.6 |
| 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 | | -6.7 | -0.5 | -1.3 | -2.7 | -1.0 | -1.2 | -0.5 | -0.9 | -1.8 | -0.7 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -423.5 | -510.3 | -314.2 | -464.8 | -371.1 | -354.4 | -196.2 | -469.6 | -160.6 | -303.8 |
|---|
| Sales of Investment | | 353.6 | 538.2 | 110.5 | 602.9 | 310.3 | 526.5 | 186.4 | 418.4 | 110.5 | 239.3 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -538.1 | -75.9 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -589.9 | -141.2 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -691.4 | 0.0 | 0.0 | 55.0 | 0.0 | -180.0 | -2,003.3 | -4,296.1 | -5,053.0 | -4,773.0 | -3,480.0 | -5,242.0 | -9,920.0 | -2,077.0 | -610.9 | -5,066.6 | -907.4 |
|---|
| Debt Issued | | 38.3 | 227.7 | -482.0 | 105.5 | 466.3 | 46.6 | 1,450.0 | 4,439.0 | 5,148.2 | 4,927.8 | 3,554.1 | 5,090.7 | 9,822.7 | 2,402.3 | 531.0 | 4,733.8 | 1,656.1 |
|---|
| Issuance of Common Stock | | 3.1 | 0.0 | 0.0 | 3.5 | 3.7 | 3.6 | 9.8 | 3.4 | 2.8 | 2.5 | 2.3 | 4.2 | 2.8 | 0.6 | 0.3 | 0.3 | 125.2 |
|---|
| Repurchase of Common Stock | | 0.0 | -180.3 | -84.7 | -16.7 | -141.3 | -167.1 | -23.6 | -36.3 | -42.6 | 4,850.3 | -54.4 | -59.4 | 10,274.8 | -258.0 | 536.2 | 4,812.1 | 20.8 |
|---|
| Dividends Paid | | -98.8 | 0.0 | 0.0 | -98.6 | -101.0 | -99.3 | -98.7 | -99.1 | -83.4 | -69.9 | -59.3 | -45.3 | -23.1 | -12.6 | -16.0 | -16.0 | -16.0 |
|---|
| Other Financing Activities | | 265.1 | 0.0 | 0.0 | 823.5 | 333.3 | 1,997.1 | 2,865.4 | 5,368.3 | 6,039.6 | -5.1 | 4,678.6 | 6,346.7 | -2.1 | 2,552.6 | -0.6 | -0.3 | -0.5 |
|---|
| Cash from Financing | | -99.7 | 0.0 | 0.0 | 758.7 | 94.7 | 1,554.2 | 749.5 | 940.2 | 863.3 | 4.8 | 1,087.2 | 1,004.2 | 332.4 | 205.6 | -91.0 | -270.6 | -777.9 |
| 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 | 55.0 | -800.0 |
|---|
| Debt Issued | | 359.8 | -223.2 | 319.1 | 36.2 | -2.1 | -107.5 | -98.7 | -273.7 | 575.2 | -1.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 0.9 |
|---|
| Repurchase of Common Stock | | -52.4 | -50.6 | -35.9 | -41.5 | -24.1 | -35.3 | -25.3 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -24.7 | -24.7 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 158.8 | 538.6 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 189.9 | -285.2 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -377.3 | 384.9 | 210.7 | -333.6 | -1,287.3 | 1,028.6 | 827.3 | -6.5 | 65.5 | 29.0 | 37.9 | 3.3 | 23.1 | 8.8 | 27.0 | 30.5 | -12.8 |
|---|
| Closing Cash Balance | | 1,105.0 | 1,424.4 | 1,039.5 | 828.8 | 1,162.4 | 2,449.7 | 1,421.1 | 593.8 | 600.3 | 247.1 | 218.0 | 180.1 | 176.8 | 153.7 | 144.9 | 117.9 | 87.3 |
| 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 | | 116.4 | 61.1 | -137.5 | 345.0 | -299.2 | 233.8 | -70.9 | 347.1 | -334.1 | -319.3 |
|---|
| Closing Cash Balance | | 1,424.4 | 1,308.1 | 1,247.0 | 1,384.5 | 1,039.5 | 1,338.8 | 1,105.0 | 1,175.9 | 828.8 | 1,162.9 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 330.1 | 363.7 | 325.5 | 381.3 | 464.0 | 330.6 | 314.2 | 427.8 | 329.9 | 245.7 | 230.9 | 173.2 | 145.3 | 108.9 | 161.5 | 171.2 | 163.5 |
|---|
| Real Free Cash Flow | | 323.0 | 356.0 | 318.7 | 373.5 | 456.2 | 323.8 | 307.8 | 420.5 | 321.9 | 240.0 | 225.9 | 168.2 | 141.1 | 105.7 | 158.6 | 169.4 | 160.2 |
| 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 | | 48.4 | 150.1 | 62.7 | 96.3 | 85.8 | 80.0 | 72.4 | 87.3 | 64.0 | 106.4 |
|---|
| Real Free Cash Flow | | 46.5 | 148.1 | 60.5 | 94.8 | 84.0 | 78.2 | 70.3 | 86.3 | 62.0 | 104.4 |