CNK
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 | | 3,115.0 | 3,115.0 | 3,049.5 | 3,066.7 | 2,454.7 | 1,510.5 | 686.3 | 3,283.1 | 3,221.7 | 2,991.5 | 2,918.8 | 2,852.6 | 2,627.0 | 2,682.9 | 2,473.5 | 2,279.6 | 2,141.1 |
|---|
| Cost of Revenues | | 1,846.9 | 2,537.1 | 1,085.0 | 2,496.1 | 873.7 | 512.9 | 235.5 | 1,210.3 | 1,180.7 | 1,132.8 | 1,117.1 | 1,120.9 | 1,015.0 | 1,055.2 | 968.6 | 910.7 | 1,122.9 |
|---|
| Gross Profit | | 1,268.1 | 577.9 | 1,964.5 | 570.6 | 1,581.0 | 997.6 | 450.9 | 2,072.8 | 2,041.0 | 1,858.7 | 1,801.6 | 1,731.7 | 1,612.0 | 1,627.7 | 1,505.0 | 1,368.9 | 1,018.2 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 776.3 | 857.5 | 940.5 | 540.7 | 814.3 | 921.8 | 734.2 | 579.2 | 638.9 | 874.8 |
|---|
| Cost of Revenues | | 639.7 | 677.6 | 343.9 | 185.7 | 296.0 | 330.1 | 260.6 | 512.3 | 559.0 | 311.2 |
|---|
| Gross Profit | | 136.6 | 179.9 | 596.6 | 355.0 | 518.3 | 591.7 | 473.6 | 66.9 | 79.9 | 563.6 |
| 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 | 198.8 | 858.6 | 956.8 | 781.9 | 1,404.3 | 1,320.4 | 1,191.0 | 1,146.3 | 1,102.4 | 468.5 | 473.2 | 430.2 | 890.1 | 569.8 |
|---|
| Depreciation & Amortization | | 201.9 | 201.9 | 197.5 | 209.5 | 238.2 | 265.4 | 245.8 | 261.2 | 261.2 | 237.5 | 209.1 | 189.2 | 175.7 | 164.0 | 147.7 | 154.4 | 143.5 |
|---|
| Total Operating Expenses | | 924.8 | 236.1 | 1,605.2 | 198.8 | 1,504.0 | 1,222.2 | 1,041.7 | 1,665.4 | 1,581.6 | 1,428.5 | 1,355.4 | 1,291.7 | 1,226.5 | 1,212.2 | 1,106.1 | 1,044.5 | 712.8 |
|---|
| Operating Income | | 343.3 | 341.8 | 359.3 | 371.8 | 91.8 | -230.0 | -590.8 | 474.7 | 388.4 | 392.3 | 422.9 | 423.2 | 363.1 | 415.5 | 383.7 | 308.5 | 292.9 |
| 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 | 54.1 | 370.0 |
|---|
| Depreciation & Amortization | | 52.1 | 50.9 | 49.4 | 49.5 | 49.2 | 49.1 | 49.8 | 49.4 | 49.9 | 51.9 |
|---|
| Total Operating Expenses | | 65.6 | 61.9 | 423.1 | 374.2 | 423.0 | 428.2 | 390.7 | 48.9 | 54.1 | 421.9 |
|---|
| Operating Income | | 71.0 | 118.0 | 173.5 | -19.2 | 95.3 | 163.5 | 82.9 | 18.0 | 25.8 | 145.8 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 38.7 | 38.7 | 53.2 | 55.0 | 20.4 | 6.4 | 4.8 | 12.6 | 10.6 | 6.2 | 6.4 | 8.7 | 5.6 | 3.6 | 6.4 | 8.1 | 6.1 |
|---|
| Interest Expense | | 163.6 | 163.6 | 166.0 | 173.0 | 178.5 | 173.3 | 153.5 | 128.6 | 129.7 | 105.9 | 108.3 | 112.7 | 113.7 | 124.7 | 123.7 | 123.1 | 112.4 |
|---|
| Other Expense | | -189.4 | -187.9 | -106.5 | -150.4 | -356.8 | -209.0 | -336.5 | -201.0 | -29.6 | 14.9 | 16.3 | 20.3 | 18.3 | -26.9 | 21.6 | 4.4 | 8.4 |
|---|
| IBT | | 153.9 | 153.9 | 252.8 | 221.4 | -265.0 | -439.0 | -927.3 | 273.8 | 310.7 | 345.4 | 360.6 | 347.7 | 290.1 | 263.9 | 296.8 | 205.6 | 207.5 |
|---|
| Income Tax Expense | | 12.4 | 12.4 | -60.1 | 29.9 | 3.0 | -16.8 | -309.4 | 79.9 | 95.4 | 79.4 | 103.8 | 128.9 | 96.1 | 113.3 | 125.4 | 73.1 | 57.8 |
|---|
| Net Income | | 137.6 | 138.2 | 309.7 | 188.2 | -268.0 | -422.2 | -617.9 | 191.4 | 213.8 | 264.2 | 255.1 | 216.9 | 192.6 | 148.5 | 168.9 | 130.6 | 146.1 |
| 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 | | 5.4 | 10.1 | 11.2 | 12.0 | 12.9 | 14.2 | 12.5 | 13.6 | 14.8 | 15.3 |
|---|
| Interest Expense | | 37.5 | 37.5 | 44.7 | 43.9 | 40.5 | 42.1 | 40.2 | 43.2 | 44.0 | 43.7 |
|---|
| Other Expense | | -28.6 | -90.4 | -36.3 | -34.1 | -32.0 | -17.3 | -37.2 | -20.4 | -43.3 | -33.2 |
|---|
| IBT | | 42.4 | 27.6 | 137.2 | -53.3 | 63.3 | 146.2 | 45.7 | -2.4 | -17.5 | 112.6 |
|---|
| Income Tax Expense | | 7.5 | -22.9 | 42.5 | -14.7 | 11.2 | -42.7 | -0.9 | -27.7 | 0.1 | 21.4 |
|---|
| Net Income | | 34.1 | 48.9 | 93.5 | -38.9 | 51.3 | 187.8 | 45.8 | 24.8 | -17.7 | 90.2 |
| 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 | $1.71 | $-2.27 | $-3.60 | $-5.30 | $1.63 | $1.83 | $2.26 | $2.19 | $1.87 | $1.66 | $1.28 | $1.47 | $1.15 | $1.30 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $1.34 | $-2.27 | $-3.60 | $-5.30 | $1.63 | $1.83 | $2.26 | $2.19 | $1.87 | $1.66 | $1.28 | $1.47 | $1.14 | $1.29 |
|---|
| Shares Outstanding | | 116.6 | 115.6 | 119.9 | 119.1 | 118.2 | 117.3 | 116.7 | 116.3 | 116.8 | 116.1 | 115.5 | 115.4 | 115.0 | 114.4 | 113.8 | 113.5 | 111.6 |
|---|
| Diluted Shares Outstanding | | 119.2 | 134.3 | 154.9 | 152.0 | 118.2 | 117.3 | 116.7 | 116.6 | 116.8 | 116.1 | 115.8 | 115.4 | 115.0 | 114.4 | 113.8 | 113.5 | 112.2 |
| 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 | $-0.15 | $0.74 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.15 | $0.61 |
|---|
| Shares Outstanding | | 116.6 | 113.8 | 113.5 | 119.4 | 119.9 | 120.0 | 119.9 | 119.5 | 119.2 | 119.2 |
|---|
| Diluted Shares Outstanding | | 119.2 | 123.8 | 149.1 | 119.4 | 163.6 | 158.2 | 153.4 | 152.4 | 119.2 | 152.0 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 788.8 | 1,057.3 | 849.1 | 674.5 | 707.3 | 655.3 | 488.3 | 426.2 | 522.5 | 561.2 | 588.5 | 638.9 | 599.9 | 742.7 | 521.4 | 465.0 |
|---|
| Short Term Investments | | 7.9 | 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 | | 788.8 | 1,057.3 | 849.1 | 674.5 | 707.3 | 655.3 | 488.3 | 426.2 | 522.5 | 561.2 | 588.5 | 638.9 | 599.9 | 742.7 | 521.4 | 465.0 |
|---|
| Accounts Receivable | | 141.4 | 161.3 | 137.1 | 114.7 | 115.5 | 190.4 | 87.8 | 98.4 | 101.0 | 82.4 | 97.2 | 67.3 | 82.2 | 64.3 | 72.5 | 81.3 |
|---|
| Inventory | | 26.5 | 31.0 | 23.3 | 23.7 | 15.5 | 12.6 | 21.7 | 19.3 | 17.5 | 17.0 | 16.0 | 13.4 | 13.7 | 12.6 | 11.3 | 11.7 |
|---|
| Other Current Assets | | 51.7 | 48.7 | 50.5 | 50.7 | 36.2 | 34.4 | 37.2 | 15.1 | 16.5 | 15.8 | 13.5 | 10.9 | 14.9 | 11.3 | 21.9 | 19.0 |
|---|
| Total Current Assets | | 1,008.4 | 1,298.3 | 1,060.0 | 863.6 | 874.5 | 892.7 | 635.0 | 559.0 | 522.5 | 676.3 | 715.2 | 741.0 | 729.6 | 845.2 | 627.1 | 577.1 |
| 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 | | 461.3 | 928.0 | 699.4 | 1,057.3 | 928.3 | 788.8 | 788.6 | 849.1 | 805.9 | 758.0 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.7 | -19.6 | 14.3 |
|---|
| Total Cash & ST Investments | | 461.3 | 928.0 | 699.4 | 1,057.3 | 928.3 | 788.8 | 788.6 | 849.1 | 805.9 | 758.0 |
|---|
| Accounts Receivable | | 142.0 | 226.9 | 121.0 | 161.3 | 131.2 | 141.4 | 127.4 | 137.1 | 120.2 | 131.2 |
|---|
| Inventory | | 30.0 | 33.2 | 30.9 | 31.0 | 29.3 | 26.5 | 23.7 | 23.3 | 26.9 | 27.5 |
|---|
| Other Current Assets | | 47.6 | 49.1 | 43.1 | 48.7 | 47.5 | 51.7 | 44.7 | 50.5 | 58.0 | 58.7 |
|---|
| Total Current Assets | | 680.9 | 1,237.2 | 894.4 | 1,298.3 | 1,136.3 | 1,008.4 | 984.4 | 1,060.0 | 1,011.0 | 975.4 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 2,116.0 | 2,075.5 | 2,148.1 | 2,334.8 | 2,613.6 | 2,893.3 | 1,735.2 | 1,833.1 | 1,828.1 | 1,704.5 | 1,505.1 | 1,450.8 | 1,427.2 | 1,305.0 | 1,238.9 | 1,215.4 |
|---|
| Goodwill | | 1,243.9 | 1,239.6 | 1,251.0 | 1,250.9 | 1,248.8 | 1,253.8 | 1,283.4 | 1,276.3 | 1,284.1 | 1,263.0 | 1,247.5 | 1,277.4 | 1,288.1 | 1,150.8 | 1,150.6 | 1,123.0 |
|---|
| Intangible Assets | | 301.5 | 300.5 | 302.8 | 304.6 | 310.8 | 314.2 | 321.8 | 330.9 | 336.8 | 334.9 | 339.6 | 348.0 | 356.1 | 330.7 | 336.9 | 329.2 |
|---|
| Long-Term Investments | | 51.8 | 26.2 | 41.7 | 32.2 | 160.6 | 175.7 | 421.1 | 432.4 | 320.6 | 288.3 | 278.7 | 256.6 | 238.5 | 116.3 | 96.1 | 105.8 |
|---|
| Other Long-Term Assets | | 30.3 | 57.4 | 33.2 | 31.6 | 22.3 | 33.2 | 1,422.2 | 41.1 | -1,945.5 | 37.6 | 38.2 | 78.0 | 104.3 | 102.0 | 64.0 | 62.9 |
|---|
| Total Long-Term Assets | | 3,777.8 | 3,768.7 | 3,776.8 | 3,954.1 | 4,356.2 | 4,670.2 | 5,193.0 | 3,922.8 | 1,828.1 | 3,630.3 | 3,411.3 | 3,411.0 | 3,414.6 | 3,018.1 | 2,895.3 | 2,844.4 |
|---|
| Total Assets | | 4,786.2 | 5,067.0 | 4,836.8 | 4,817.7 | 5,230.7 | 5,562.9 | 5,828.0 | 4,481.8 | 4,482.8 | 4,306.6 | 4,126.5 | 4,152.0 | 4,144.2 | 3,863.2 | 3,522.4 | 3,421.5 |
| 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 | | 2,041.7 | 2,061.8 | 2,068.7 | 2,075.5 | 2,090.8 | 2,116.0 | 2,133.5 | 2,148.1 | 2,173.4 | 2,238.3 |
|---|
| Goodwill | | 1,246.5 | 1,245.3 | 1,243.0 | 1,239.6 | 1,245.5 | 1,243.9 | 1,248.8 | 1,251.0 | 1,249.0 | 1,255.9 |
|---|
| Intangible Assets | | 300.4 | 300.5 | 300.5 | 300.5 | 301.2 | 301.5 | 302.3 | 302.8 | 303.0 | 303.9 |
|---|
| Long-Term Investments | | 43.0 | 44.2 | 47.8 | 55.2 | 60.6 | 46.2 | 48.6 | 41.7 | 43.4 | 38.8 |
|---|
| Other Long-Term Assets | | 25.6 | 24.0 | 25.1 | 28.4 | 32.1 | 35.9 | 32.4 | 33.2 | 51.0 | 34.5 |
|---|
| Total Long-Term Assets | | 3,754.7 | 3,750.4 | 3,787.8 | 3,768.7 | 3,798.6 | 3,777.8 | 3,795.7 | 3,776.8 | 3,800.2 | 3,871.4 |
|---|
| Total Assets | | 4,435.6 | 4,987.6 | 4,682.2 | 5,067.0 | 4,934.9 | 4,786.2 | 4,780.1 | 4,836.8 | 4,811.2 | 4,846.8 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 544.2 | 86.1 | 53.3 | 72.2 | 76.0 | 70.6 | 91.6 | 104.6 | 110.0 | 110.2 | 108.8 | 119.2 | 93.7 | 70.8 | 65.9 | 64.1 |
|---|
| Short-Term Debt | | 234.0 | 691.8 | 460.8 | 245.2 | 287.9 | 291.4 | 239.4 | 35.0 | 32.6 | 26.8 | 27.2 | 24.9 | 23.7 | 20.6 | 21.8 | 20.1 |
|---|
| Other Current Liabilities | | 546.5 | 498.2 | 212.0 | 326.6 | 350.8 | 200.9 | 13.4 | 291.7 | -25.4 | -37.7 | -38.4 | -64.9 | -56.1 | 5.5 | -18.9 | -42.9 |
|---|
| Current Liabilities | | 780.5 | 1,281.7 | 730.3 | 708.5 | 769.1 | 606.4 | 708.8 | 474.7 | 468.9 | 443.2 | 439.8 | 414.4 | 395.7 | 338.2 | 305.0 | 271.9 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 521.3 | 565.8 | 433.4 | 86.1 | 463.0 | 544.2 | 427.9 | 53.3 | 412.9 | 500.7 |
|---|
| Short-Term Debt | | 370.7 | 237.3 | 693.1 | 691.8 | 691.7 | 234.0 | 230.6 | 460.8 | 465.9 | 241.5 |
|---|
| Other Current Liabilities | | 6.1 | 0.0 | 0.0 | 385.2 | 0.0 | 0.0 | 0.0 | 212.0 | -229.0 | 0.0 |
|---|
| Current Liabilities | | 898.1 | 804.4 | 1,133.8 | 1,281.7 | 1,156.5 | 780.5 | 664.0 | 730.3 | 651.9 | 744.7 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 2,242.8 | 2,764.3 | 3,318.4 | 3,532.6 | 3,657.1 | 3,639.9 | 3,135.8 | 2,005.1 | 1,787.5 | 2,016.7 | 1,981.9 | 2,016.6 | 2,025.5 | 1,893.6 | 1,691.6 | 1,654.4 |
|---|
| Capital Leases | | 943.1 | 1,121.4 | 1,153.6 | 1,293.1 | 1,444.4 | 1,536.1 | 1,597.3 | 259.5 | 276.7 | 255.4 | 227.7 | 218.5 | 216.4 | 150.2 | 141.2 | 140.2 |
|---|
| Def. Tax Liability | | 30.3 | 3.2 | 51.7 | 33.7 | 39.8 | 79.5 | 141.8 | 155.6 | 121.8 | 135.0 | 139.9 | 141.0 | 148.7 | 178.0 | 162.4 | 129.3 |
|---|
| Total Liabilities | | 4,411.2 | 4,463.6 | 4,518.0 | 4,698.2 | 4,896.2 | 4,764.0 | 4,379.7 | 4,481.8 | 3,065.2 | 3,033.7 | 3,015.7 | 3,028.9 | 3,041.7 | 2,768.2 | 2,498.8 | 2,388.3 |
| 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 | | 2,725.5 | 2,761.7 | 2,771.9 | 2,764.3 | 2,790.2 | 3,185.9 | 3,328.2 | 3,318.4 | 3,353.9 | 3,388.0 |
|---|
| Capital Leases | | 0.0 | 1,122.3 | 1,129.8 | 1,121.4 | 1,148.1 | 1,169.5 | 1,159.4 | 927.1 | 1,192.3 | 1,231.1 |
|---|
| Def. Tax Liability | | 4.7 | 7.1 | 5.0 | 3.2 | 3.8 | 30.3 | 36.7 | 51.7 | 50.1 | 36.4 |
|---|
| Total Liabilities | | 4,043.2 | 3,986.5 | 4,324.6 | 4,463.6 | 4,367.0 | 4,411.2 | 4,444.7 | 4,518.0 | 4,476.1 | 4,592.0 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Retained Earnings | | -401.8 | -162.7 | -472.4 | -660.6 | -389.4 | 27.9 | 687.3 | 686.5 | 582.2 | 453.7 | 324.6 | 224.2 | 147.8 | 106.1 | 34.4 | 0.4 |
|---|
| Comprehensive Income | | -389.8 | -416.7 | -363.9 | -353.2 | -394.5 | -398.7 | -340.1 | -319.0 | -253.3 | -247.0 | -271.7 | -144.8 | -81.8 | -37.7 | -23.7 | 28.2 |
|---|
| Total Common Equity | | 365.8 | 594.4 | 309.8 | 110.2 | 322.9 | 788.0 | 1,448.3 | 1,456.1 | 1,405.7 | 1,261.8 | 1,099.7 | 1,112.8 | 1,093.4 | 1,084.1 | 1,012.9 | 1,021.5 |
| 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 | | 0.1 | 49.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Retained Earnings | | -87.6 | -185.1 | -211.7 | -162.7 | -214.0 | -401.8 | -447.6 | -472.4 | -454.4 | -544.6 |
|---|
| Comprehensive Income | | -393.3 | -398.3 | -403.0 | -416.7 | -392.8 | -389.8 | -374.3 | -363.9 | -360.7 | -344.8 |
|---|
| Total Common Equity | | 383.4 | 991.9 | 349.2 | 594.4 | 558.4 | 365.8 | 326.4 | 309.8 | 325.3 | 244.7 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 3,419.9 | 3,456.1 | 3,552.7 | 3,777.8 | 3,944.9 | 3,931.3 | 3,375.3 | 2,040.1 | 1,787.5 | 2,043.5 | 2,009.1 | 2,041.5 | 2,049.2 | 1,914.2 | 1,713.4 | 1,674.5 |
|---|
| Book Value | | 375.0 | 603.4 | 318.8 | 119.5 | 334.5 | 799.0 | 1,448.3 | 0.0 | 1,417.6 | 1,273.0 | 1,110.8 | 1,123.1 | 1,102.4 | 1,095.0 | 1,023.6 | 1,033.2 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 9.0 | 9.2 | 8.4 | 9.0 | 9.5 | 9.2 | 9.0 | 9.0 | 9.8 | 10.1 |
|---|
| Book Value | | 383.4 | 991.9 | 349.2 | 594.4 | 558.4 | 365.8 | 326.4 | 309.8 | 325.3 | 244.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 132.9 | 141.5 | 312.9 | 191.5 | -268.0 | -422.2 | -617.9 | 193.8 | 215.3 | 266.0 | 256.8 | 218.7 | 194.0 | 150.5 | 171.4 | 132.6 | 149.7 |
|---|
| Depreciation & Amortization | | 201.0 | 201.9 | 197.5 | 209.5 | 238.2 | 265.4 | 259.8 | 261.2 | 261.2 | 237.5 | 209.1 | 189.2 | 175.7 | 164.0 | 147.7 | 154.4 | 143.5 |
|---|
| Stock-Based Compensation | | 28.8 | 36.5 | 33.5 | 25.0 | 21.5 | 29.3 | 19.4 | 14.6 | 14.3 | 12.7 | 13.4 | 15.8 | 12.8 | 16.9 | 15.1 | 9.7 | 8.4 |
|---|
| Change Working Capital | | 52.7 | -16.6 | 64.8 | 22.1 | -25.2 | 252.9 | -158.2 | 26.4 | -6.0 | 10.0 | -27.2 | 24.7 | 57.2 | 14.9 | 41.4 | 31.1 | -55.3 |
|---|
| Change In Accounts Receivable | | -11.5 | -17.6 | -23.2 | -23.6 | -1.2 | -43.6 | 58.5 | 11.3 | -4.6 | -13.2 | -0.7 | -26.4 | 33.8 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 11.2 | -1.4 | 89.3 | 45.4 | -25.1 | 175.5 | -97.3 | 36.1 | -11.4 | 23.4 | -30.5 | 43.8 | 32.6 | 7.3 | 7.3 | 7.3 | 3.3 |
|---|
| Change In Inventories | | 0.3 | 1.9 | -7.7 | 0.3 | -8.2 | -2.9 | 9.1 | -2.4 | -1.8 | -0.5 | -1.0 | -2.5 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 189.6 | 52.0 | -31.9 | -14.4 | 178.8 | 63.6 | 205.7 | 67.8 | 48.9 | 17.3 | 5.2 | -3.6 | 14.4 | 1.1 | 14.4 | 41.7 | 27.1 |
|---|
| Cash from Operations | | 350.5 | 0.0 | 0.0 | 444.3 | 136.0 | 166.2 | -330.1 | 562.0 | 556.9 | 528.5 | 451.8 | 455.9 | 454.6 | 309.7 | 395.2 | 391.2 | 264.8 |
| 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 | | 33.8 | 50.5 | 94.7 | -38.9 | 50.8 | 188.9 | 45.8 | 24.8 | -17.7 | 81.3 |
|---|
| Depreciation & Amortization | | 52.1 | 50.9 | 49.4 | 51.6 | 49.2 | 49.1 | 52.1 | 51.8 | 49.9 | 51.9 |
|---|
| Stock-Based Compensation | | 0.0 | 10.3 | 7.6 | 8.2 | 8.1 | 8.4 | 9.3 | 6.4 | 6.1 | 7.0 |
|---|
| Change Working Capital | | 56.5 | 109.5 | 91.3 | -109.5 | 91.2 | -63.3 | 89.4 | -52.5 | 74.6 | -58.8 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.5 | 0.0 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.2 | 0.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 |
|---|
| Other Non-cash Items | | 1.5 | -108.3 | 5.2 | -30.5 | 3.8 | -18.3 | -11.7 | -53.2 | 1.0 | -13.3 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 108.5 | 79.8 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -142.1 | 0.0 | -150.8 | -149.5 | -110.7 | -95.5 | -83.9 | -303.6 | -346.1 | -380.9 | -326.9 | -331.7 | -244.7 | -259.7 | -220.7 | -184.8 | -156.1 |
|---|
| Acquisitions | | 17.9 | 0.0 | 0.0 | 14.8 | 0.0 | 0.0 | -0.1 | -10.2 | -109.2 | -44.7 | -17.9 | -6.4 | -11.2 | -139.3 | -15.6 | -67.0 | 0.0 |
|---|
| 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 | -1.5 | -1.8 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 18.5 | 0.0 | 0.0 | 2.9 | 14.4 | 6.2 | 0.6 | 3.2 | 3.9 | 15.1 | 3.6 | 10.0 | 2.5 | 34.3 | 2.0 | 6.2 | 21.8 |
|---|
| Cash from Investing | | -123.6 | 0.0 | 0.0 | -131.8 | -96.3 | -89.3 | -83.4 | -310.6 | -451.4 | -410.5 | -327.8 | -328.1 | -253.3 | -364.7 | -234.3 | -247.1 | -136.1 |
| 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 | | -113.3 | -53.4 | -30.1 | -22.1 | -60.6 | -43.0 | -23.7 | -23.5 | -59.8 | -35.1 |
|---|
| Acquisitions | | 2.7 | 0.0 | 0.0 | 0.0 | -0.5 | 0.0 | 0.0 | 0.0 | 2.9 | 14.8 |
|---|
| Investments | | 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 | 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 | 2.9 | 14.8 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -56.9 | -20.3 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -170.6 | 0.0 | 0.0 | -122.0 | -42.4 | -1,180.0 | -22.1 | -22.6 | -33.3 | -27.4 | -235.9 | -24.9 | -23.9 | -483.3 | -918.1 | -174.4 | -19.4 |
|---|
| Debt Issued | | -39.0 | 3,456.1 | -96.6 | -103.1 | -124.7 | 1,193.6 | 578.2 | 1,357.7 | 286.0 | -228.7 | 270.4 | -7.5 | 16.2 | 618.3 | 1,118.9 | 213.3 | 1,693.9 |
|---|
| Issuance of Common Stock | | 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 | 7.0 |
|---|
| Repurchase of Common Stock | | -4.9 | -275.1 | 0.0 | -2.9 | -4.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -42.3 | -159.3 | -149.5 | -135.1 | -125.5 | -115.9 | -115.6 | -106.0 | -96.4 | -95.8 | -84.5 |
|---|
| Other Financing Activities | | -11.2 | 0.0 | 0.0 | -3.4 | -5.5 | 1,160.0 | 648.8 | -4.6 | -9.8 | 5.0 | 208.8 | -10.4 | -7.3 | 513.2 | 1,077.9 | 191.8 | -10.7 |
|---|
| Cash from Financing | | -182.7 | 0.0 | 0.0 | -125.4 | -52.2 | -19.9 | 584.4 | -186.5 | -192.6 | -157.5 | -152.6 | -151.1 | -146.8 | -76.2 | 63.4 | -78.4 | -106.7 |
| 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 | -5.7 | -5.8 |
|---|
| Debt Issued | | 3,096.2 | 97.2 | -466.0 | 8.9 | -25.8 | 62.0 | -138.9 | 6.1 | -32.4 | -32.9 |
|---|
| 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 | | -75.1 | 0.0 | -0.3 | -217.1 | 0.0 | 0.0 | -0.2 | -4.2 | -0.4 | -0.1 |
|---|
| 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 | -1.7 | -1.4 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.4 | -7.2 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 273.1 | -713.0 | 208.2 | 174.6 | -32.8 | 52.0 | 167.0 | 62.1 | -96.3 | -38.7 | -27.3 | -50.3 | 38.9 | -142.7 | 221.3 | 56.4 | 27.1 |
|---|
| Closing Cash Balance | | 788.8 | 344.3 | 1,057.3 | 849.1 | 674.5 | 707.3 | 655.3 | 488.3 | 426.2 | 522.5 | 561.2 | 588.5 | 638.9 | 599.9 | 742.7 | 521.4 | 465.0 |
| 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 | | -117.0 | -470.3 | 232.2 | -357.9 | 129.0 | 139.5 | 0.2 | -60.5 | 43.2 | 290.2 |
|---|
| Closing Cash Balance | | 344.3 | 461.3 | 931.6 | 699.4 | 1,057.3 | 928.3 | 788.8 | 788.6 | 849.1 | 805.9 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 208.4 | 177.2 | 315.2 | 294.8 | 25.3 | 70.7 | -414.0 | 258.4 | 210.8 | 147.6 | 124.9 | 124.1 | 209.9 | 50.0 | 174.5 | 206.4 | 108.6 |
|---|
| Real Free Cash Flow | | 179.6 | 140.7 | 281.7 | 269.8 | 3.8 | 41.4 | -433.4 | 243.8 | 196.5 | 134.9 | 111.5 | 108.4 | 197.1 | 33.1 | 159.4 | 196.7 | 100.3 |
| 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 | | 34.5 | 38.1 | 245.8 | -141.2 | 135.8 | 64.4 | 161.2 | -46.2 | 48.7 | 44.7 |
|---|
| Real Free Cash Flow | | 34.5 | 27.8 | 238.2 | -149.4 | 127.7 | 56.0 | 151.9 | -52.6 | 42.6 | 37.7 |