FIVE
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 | | 4,764.1 | 4,764.1 | 3,876.5 | 3,559.4 | 3,076.3 | 2,848.4 | 1,962.1 | 1,846.7 | 1,559.6 | 1,278.2 | 1,000.4 | 832.0 | 680.2 | 535.4 | 418.8 | 297.1 | 197.2 |
|---|
| Cost of Revenues | | 3,098.5 | 3,241.6 | 2,523.9 | 2,416.3 | 1,980.8 | 1,817.9 | 1,309.8 | 1,172.8 | 994.5 | 814.8 | 643.4 | 540.0 | 442.4 | 347.4 | 269.0 | 192.3 | 131.0 |
|---|
| Gross Profit | | 1,665.7 | 1,522.6 | 1,352.7 | 1,143.1 | 1,095.5 | 1,030.4 | 652.3 | 674.0 | 565.1 | 463.4 | 357.0 | 291.9 | 237.8 | 188.0 | 149.8 | 104.9 | 66.1 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 1,728.5 | 1,038.3 | 1,026.8 | 970.5 | 1,390.9 | 843.7 | 830.1 | 811.9 | 1,337.7 | 736.4 |
|---|
| Cost of Revenues | | 1,080.5 | 686.9 | 684.5 | 646.6 | 831.6 | 585.7 | 558.3 | 548.3 | 823.2 | 513.6 |
|---|
| Gross Profit | | 648.0 | 351.4 | 342.4 | 323.9 | 559.3 | 258.0 | 271.8 | 263.5 | 514.5 | 222.8 |
| 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 | 757.5 | 750.4 | 650.6 | 497.5 | 456.7 | 377.9 | 306.0 | 243.1 | 199.0 | 160.8 | 134.3 | 112.2 | 78.6 | 54.3 |
|---|
| Depreciation & Amortization | | 192.1 | 192.1 | 167.4 | 130.7 | 105.6 | 84.8 | 69.3 | 55.0 | 41.5 | 33.2 | 26.6 | 22.2 | 17.2 | 13.5 | 9.6 | 7.1 | 4.8 |
|---|
| Total Operating Expenses | | 1,208.3 | 1,065.2 | 1,028.8 | 888.3 | 750.4 | 650.6 | 497.5 | 456.7 | 377.9 | 306.0 | 243.1 | 199.0 | 160.8 | 134.3 | 112.2 | 78.6 | 54.3 |
|---|
| Operating Income | | 457.4 | 457.4 | 323.8 | 385.6 | 345.0 | 379.9 | 154.8 | 217.3 | 187.2 | 157.4 | 114.0 | 92.9 | 77.0 | 53.7 | 37.7 | 26.2 | 11.8 |
| 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 | 246.1 | 206.7 |
|---|
| Depreciation & Amortization | | 49.0 | 48.9 | 47.7 | 46.6 | 45.5 | 43.3 | 41.5 | 37.2 | 37.1 | 33.6 |
|---|
| Total Operating Expenses | | 337.1 | 308.1 | 290.0 | 273.1 | 312.6 | 258.6 | 230.3 | 227.4 | 246.1 | 206.7 |
|---|
| Operating Income | | 310.9 | 43.3 | 52.4 | 50.8 | 246.8 | -0.6 | 41.5 | 36.2 | 268.4 | 16.1 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 17.0 | 17.0 | 14.8 | 0.0 | 0.0 | 0.0 | 0.0 | 4.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 | 13.2 | 1.7 | 0.0 | 4.6 | 1.5 | 0.3 | 0.0 | -0.1 | -1.5 | -2.4 | 0.0 | 0.0 |
|---|
| Other Expense | | 23.0 | 23.0 | 14.8 | 15.5 | 2.5 | -13.2 | -1.7 | 4.3 | 4.6 | 1.5 | 0.3 | -0.3 | -0.2 | -0.3 | -1.2 | 0.0 | 0.0 |
|---|
| IBT | | 480.4 | 480.4 | 338.7 | 401.1 | 347.5 | 366.7 | 153.1 | 221.6 | 191.8 | 158.8 | 114.3 | 92.7 | 76.7 | 52.0 | 34.1 | 26.2 | 11.8 |
|---|
| Income Tax Expense | | 121.7 | 121.7 | 85.1 | 100.0 | 86.0 | 87.9 | 29.7 | 46.5 | 42.2 | 56.4 | 42.4 | 35.0 | 28.6 | 19.8 | 14.1 | 10.2 | 4.8 |
|---|
| Net Income | | 358.6 | 358.6 | 253.6 | 301.1 | 261.5 | 278.8 | 123.4 | 175.1 | 149.6 | 102.5 | 71.8 | 57.7 | 48.0 | 32.1 | 20.0 | 16.1 | 7.0 |
| 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 | | 0.0 | 5.8 | 5.5 | 5.6 | 0.0 | 0.0 | 0.0 | 0.0 | 4.1 | 3.4 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.6 | 0.0 |
|---|
| Other Expense | | 6.0 | 5.8 | 5.5 | 5.6 | 4.0 | 2.8 | 3.1 | 5.0 | 4.1 | 3.4 |
|---|
| IBT | | 316.9 | 49.1 | 57.9 | 56.5 | 250.8 | 2.2 | 44.6 | 41.1 | 272.5 | 19.6 |
|---|
| Income Tax Expense | | 78.6 | 12.6 | 15.1 | 15.3 | 63.3 | 0.5 | 11.6 | 9.7 | 70.4 | 5.0 |
|---|
| Net Income | | 238.2 | 36.5 | 42.8 | 41.1 | 187.5 | 1.7 | 33.0 | 31.5 | 202.2 | 14.6 |
| 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 | $5.43 | $4.71 | $4.98 | $2.21 | $3.14 | $2.68 | $1.86 | $1.31 | $1.06 | $0.89 | $0.59 | $-1.28 | $0.00 | $-0.02 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $5.41 | $4.69 | $4.95 | $2.20 | $3.12 | $2.66 | $1.84 | $1.30 | $1.05 | $0.88 | $0.59 | $-1.28 | $0.00 | $-0.02 |
|---|
| Shares Outstanding | | 55.2 | 55.2 | 55.1 | 55.5 | 55.5 | 56.0 | 55.8 | 55.8 | 55.8 | 55.2 | 54.8 | 54.5 | 54.2 | 53.3 | 35.4 | 50.3 | 50.3 |
|---|
| Diluted Shares Outstanding | | 55.6 | 55.6 | 55.2 | 55.6 | 55.7 | 56.3 | 56.1 | 56.2 | 56.2 | 55.6 | 55.1 | 54.8 | 54.6 | 53.7 | 35.4 | 50.3 | 50.3 |
| 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 | $3.66 | $0.26 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $3.65 | $0.26 |
|---|
| Shares Outstanding | | 55.2 | 55.2 | 55.1 | 55.0 | 55.0 | 55.0 | 55.0 | 55.2 | 55.2 | 55.5 |
|---|
| Diluted Shares Outstanding | | 55.6 | 55.6 | 55.4 | 55.2 | 55.2 | 55.1 | 55.0 | 55.3 | 55.4 | 55.6 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 209.0 | 331.7 | 179.7 | 332.3 | 65.0 | 268.8 | 202.5 | 251.7 | 112.7 | 76.1 | 53.1 | 63.2 | 50.2 | 56.1 | 41.3 | 12.2 |
|---|
| Short Term Investments | | 118.7 | 197.1 | 280.3 | 66.8 | 277.1 | 140.9 | 59.2 | 85.4 | 132.0 | 77.8 | 46.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 327.7 | 528.8 | 460.1 | 399.2 | 342.1 | 409.7 | 261.7 | 337.2 | 244.6 | 153.9 | 99.4 | 63.2 | 50.2 | 56.1 | 41.3 | 12.2 |
|---|
| Accounts Receivable | | 14.1 | 4.6 | 0.0 | 8.9 | 37.7 | 6.4 | 4.1 | 1.3 | 2.3 | 1.6 | 1.3 | 10.6 | 6.1 | 1.3 | 0.0 | 0.0 |
|---|
| Inventory | | 639.9 | 659.5 | 584.6 | 527.7 | 455.1 | 281.3 | 324.0 | 243.6 | 187.0 | 154.4 | 148.4 | 115.7 | 89.4 | 60.8 | 38.8 | 26.8 |
|---|
| Other Current Assets | | 151.0 | 158.4 | 158.8 | 130.6 | 69.8 | 58.1 | 75.9 | 60.1 | 45.4 | 29.9 | 15.6 | 18.2 | 15.3 | 11.4 | 12.2 | 7.0 |
|---|
| Total Current Assets | | 1,118.6 | 1,351.4 | 1,203.5 | 1,066.4 | 904.7 | 755.4 | 665.7 | 642.3 | 479.4 | 339.8 | 264.7 | 207.6 | 160.9 | 129.7 | 92.2 | 45.9 |
| 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 | | 562.7 | 427.5 | 331.7 | 169.7 | 209.0 | 96.3 | 179.7 | 162.9 | 334.5 | 335.3 |
|---|
| Short Term Investments | | 107.4 | 196.5 | 197.1 | 46.9 | 118.7 | 273.3 | 280.3 | 0.0 | 101.8 | 88.2 |
|---|
| Total Cash & ST Investments | | 670.2 | 624.0 | 528.8 | 216.6 | 327.7 | 369.6 | 460.1 | 162.9 | 436.4 | 423.5 |
|---|
| Accounts Receivable | | 4.7 | 4.6 | 4.6 | 20.3 | 14.1 | 4.8 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | 799.6 | 702.1 | 659.5 | 817.8 | 639.9 | 630.0 | 584.6 | 763.3 | 543.6 | 534.4 |
|---|
| Other Current Assets | | 110.5 | 142.4 | 158.4 | 157.4 | 136.9 | 146.0 | 158.8 | 164.7 | 131.9 | 125.6 |
|---|
| Total Current Assets | | 1,584.9 | 1,473.1 | 1,351.4 | 1,212.2 | 1,118.6 | 1,150.5 | 1,203.5 | 1,091.0 | 1,111.9 | 1,083.5 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 2,874.4 | 2,968.3 | 2,643.7 | 2,244.7 | 1,928.9 | 1,541.2 | 1,282.1 | 301.3 | 180.3 | 138.4 | 119.8 | 87.0 | 70.4 | 59.0 | 42.0 | 29.7 |
|---|
| Goodwill | | 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 |
|---|
| Intangible Assets | | 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 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 7.8 | 0.0 | 37.7 | 0.0 | 0.0 | 0.0 | 27.7 | 10.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | -49.3 | 19.9 | 17.0 | -59,137.1 | 9.1 | -10.8 | 2.2 | 2.6 | 1.6 | 0.8 | 0.3 | -8.3 | 0.5 | -0.4 | 0.2 | 0.2 |
|---|
| Total Long-Term Assets | | 2,894.5 | 2,988.2 | 2,668.5 | 2,258.5 | 1,975.7 | 1,559.4 | 1,292.9 | 310.0 | 216.3 | 160.7 | 128.5 | 87.3 | 71.2 | 60.0 | 42.3 | 30.6 |
|---|
| Total Assets | | 4,013.1 | 4,339.6 | 3,872.0 | 3,324.9 | 2,880.5 | 2,314.8 | 1,958.7 | 952.3 | 695.7 | 500.5 | 393.3 | 294.9 | 232.1 | 189.7 | 134.5 | 76.6 |
| 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 | | 3,000.1 | 2,957.7 | 2,968.3 | 2,952.7 | 2,874.4 | 2,778.3 | 2,643.7 | 2,550.4 | 2,421.2 | 2,281.0 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.8 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 21.6 | 22.0 | 19.9 | 20.4 | 20.1 | 18.5 | 17.0 | -61,347.9 | -60,154.7 | -59,547.0 |
|---|
| Total Long-Term Assets | | 3,021.6 | 2,979.7 | 2,988.2 | 2,973.1 | 2,894.5 | 2,796.8 | 2,668.5 | 2,566.4 | 2,437.5 | 2,297.0 |
|---|
| Total Assets | | 4,606.5 | 4,452.8 | 4,339.6 | 4,185.3 | 4,013.1 | 3,947.3 | 3,872.0 | 3,657.4 | 3,549.4 | 3,380.5 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 256.0 | 260.3 | 256.3 | 221.1 | 196.5 | 138.6 | 130.2 | 103.7 | 73.0 | 51.2 | 58.2 | 39.2 | 34.0 | 28.0 | 23.6 | 10.0 |
|---|
| Short-Term Debt | | 252.4 | 274.9 | 241.0 | 199.8 | 163.5 | 143.1 | 110.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.5 | 15.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 176.8 | 169.2 | 176.9 | -2,974.3 | 226.9 | 154.0 | 110.6 | 149.4 | 91.4 | 65.4 | 44.0 | 40.2 | 23.0 | 23.4 | 26.4 | 8.2 |
|---|
| Current Liabilities | | 685.2 | 756.4 | 715.9 | 602.6 | 586.9 | 435.7 | 351.3 | 253.1 | 164.5 | 116.6 | 102.2 | 79.4 | 79.7 | 68.8 | 49.9 | 18.2 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 371.8 | 276.5 | 260.3 | 352.2 | 256.0 | 221.8 | 256.3 | 349.3 | 249.1 | 234.5 |
|---|
| Short-Term Debt | | 311.4 | 305.0 | 274.9 | 351.1 | 252.4 | 292.0 | 241.0 | 231.2 | 211.2 | 207.5 |
|---|
| Other Current Liabilities | | 241.5 | 207.9 | 169.2 | 172.1 | 176.8 | 176.2 | 176.9 | 177.6 | 189.2 | 148.9 |
|---|
| Current Liabilities | | 924.6 | 861.7 | 756.4 | 875.4 | 685.2 | 741.6 | 715.9 | 758.2 | 649.5 | 618.6 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 1,642.1 | 1,706.7 | 1,497.6 | 1,297.0 | 1,135.5 | 967.3 | 837.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.5 | 0.3 | 0.3 |
|---|
| Capital Leases | | 1,642.1 | 1,981.6 | 1,738.6 | 1,496.8 | 1,299.0 | 1,110.3 | 948.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 69.5 | 59.9 | 0.0 | 59.2 | 36.2 | 28.9 | 8.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.0 | 1.6 | 1.3 | 0.0 |
|---|
| Total Liabilities | | 2,405.4 | 2,531.2 | 2,287.1 | 1,963.0 | 1,760.2 | 1,432.9 | 1,198.9 | 337.2 | 237.2 | 169.1 | 148.8 | 120.6 | 115.2 | 118.9 | 264.3 | 225.4 |
| 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 | | 1,707.3 | 1,670.2 | 1,706.7 | 1,617.0 | 1,642.1 | 1,546.2 | 1,497.6 | 1,455.4 | 1,394.7 | 1,310.5 |
|---|
| Capital Leases | | 2,018.6 | 1,975,118.0 | 1,981.6 | 1,968.0 | 1,894.5 | 1,546.2 | 1,497.6 | 1,686.6 | 1,605.9 | 1,517.9 |
|---|
| Def. Tax Liability | | 57.1 | 54.8 | 59.9 | 68.2 | 69.5 | 66.6 | 66.7 | 61.4 | 60.2 | 59.6 |
|---|
| Total Liabilities | | 2,699.3 | 2,594.7 | 2,531.2 | 2,569.5 | 2,405.4 | 2,362.6 | 2,287.1 | 2,279.5 | 2,109.3 | 1,993.2 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.2 | 0.2 |
|---|
| Retained Earnings | | 1,466.2 | 1,655.3 | 1,401.7 | 1,100.6 | 839.1 | 560.3 | 436.9 | 261.8 | 111.7 | 9.3 | -62.6 | -120.3 | -168.3 | -200.4 | -133.6 | -149.7 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -168.6 | -127.7 | -100.2 | -74.4 | -59.4 | -44.0 | -31.5 | -22.7 | -16.5 |
|---|
| Total Common Equity | | 1,607.7 | 1,808.3 | 1,585.0 | 1,361.9 | 1,120.3 | 881.9 | 759.8 | 615.1 | 458.6 | 331.4 | 244.5 | 174.3 | 116.9 | 70.7 | -129.8 | -148.8 |
| 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 | | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
|---|
| Retained Earnings | | 1,739.2 | 1,696.5 | 1,655.3 | 1,467.9 | 1,466.2 | 1,433.2 | 1,401.7 | 1,199.5 | 1,184.9 | 1,138.1 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 1,907.2 | 1,858.1 | 1,808.3 | 1,615.9 | 1,607.7 | 1,584.7 | 1,585.0 | 1,377.9 | 1,440.1 | 1,387.3 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 1,894.5 | 1,981.6 | 1,738.6 | 1,496.8 | 1,299.0 | 1,110.3 | 948.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.5 | 34.5 | 0.3 | 0.3 |
|---|
| Book Value | | 1,607.7 | 1,808.3 | 1,585.0 | 1,361.9 | 1,120.3 | 881.9 | 759.8 | 615.1 | 458.6 | 331.4 | 244.5 | 174.3 | 116.9 | 70.7 | -129.8 | -148.8 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 1,907.2 | 1,858.1 | 1,808.3 | 1,615.9 | 1,607.7 | 1,584.7 | 1,585.0 | 1,377.9 | 1,440.1 | 1,387.3 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 281.3 | 358.6 | 253.6 | 301.1 | 261.5 | 278.8 | 123.4 | 175.1 | 149.6 | 102.5 | 71.8 | 57.7 | 48.0 | 32.1 | 20.0 | 16.1 | 7.0 |
|---|
| Depreciation & Amortization | | 149.3 | 192.1 | 167.4 | 130.7 | 105.6 | 84.8 | 69.3 | 55.0 | 41.5 | 33.2 | 26.6 | 22.2 | 17.2 | 13.5 | 9.6 | 7.1 | 4.8 |
|---|
| Stock-Based Compensation | | 13.0 | 0.0 | 0.0 | 17.9 | 23.6 | 25.8 | 9.6 | 12.4 | 12.0 | 16.4 | 12.0 | 11.2 | 5.9 | 10.1 | 12.3 | 1.2 | 2.1 |
|---|
| Change Working Capital | | -25.3 | 7.9 | -0.5 | 42.0 | -99.2 | -69.5 | 140.9 | -70.3 | -19.6 | 10.8 | -1.4 | -2.6 | -7.1 | -20.5 | -17.3 | 21.9 | 1.3 |
|---|
| Change In Accounts Receivable | | 18.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 57.7 | -24.6 | -8.0 | 7.7 | 2.3 | 6.1 | 10.4 | -4.4 | -6.4 | 14.5 | 2.0 |
|---|
| Change In Accounts Payable | | 18.3 | 105.5 | 9.5 | 35.1 | 24.9 | 61.6 | 11.1 | 20.7 | 32.9 | 19.8 | -5.5 | 17.6 | 3.1 | 4.1 | 3.4 | 12.5 | 3.7 |
|---|
| Change In Inventories | | -96.3 | -187.1 | -74.9 | -56.9 | -72.6 | -173.8 | 42.8 | -80.4 | -56.6 | -32.6 | -6.1 | -32.7 | -26.3 | -28.5 | -22.0 | -12.0 | -10.7 |
|---|
| Other Non-cash Items | | 216.9 | 37.7 | 16.9 | 0.4 | 0.4 | 0.7 | 2.6 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.4 | 1.0 | 2.0 | 0.4 | 0.5 |
|---|
| Cash from Operations | | 428.0 | 0.0 | 0.0 | 499.6 | 314.9 | 327.9 | 366.0 | 187.0 | 184.1 | 167.4 | 106.6 | 87.9 | 61.4 | 31.2 | 30.4 | 46.7 | 15.0 |
| 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 | | 238.2 | 36.5 | 42.8 | 41.1 | 187.5 | 1.7 | 33.0 | 31.5 | 202.2 | 14.6 |
|---|
| Depreciation & Amortization | | 49.0 | 48.9 | 47.7 | 46.6 | 45.5 | 43.3 | 41.5 | 37.2 | 37.1 | 33.6 |
|---|
| Stock-Based Compensation | | 0.0 | 7.8 | 8.6 | 9.9 | 4.4 | 6.6 | -0.3 | 5.1 | 4.5 | 3.8 |
|---|
| Change Working Capital | | 147.4 | -170.6 | -9.0 | 40.1 | 134.1 | -81.5 | -5.8 | -47.3 | 158.4 | -130.6 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 48.5 | -29.6 |
|---|
| Change In Accounts Payable | | -150.7 | 145.6 | 95.9 | 14.7 | -87.4 | 96.0 | 37.2 | -36.4 | -88.2 | 105.7 |
|---|
| Change In Inventories | | 265.7 | -312.7 | -97.5 | -42.6 | 158.3 | -178.0 | -9.9 | -45.4 | 178.7 | -219.7 |
|---|
| Other Non-cash Items | | 10.5 | 0.2 | 0.7 | 0.1 | 0.4 | 0.7 | 0.1 | 0.1 | 0.2 | 0.1 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 407.7 | -77.4 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -410.1 | -174.7 | -324.0 | -335.1 | -252.0 | -288.2 | -200.2 | -212.3 | -113.7 | -67.8 | -44.8 | -53.1 | -32.3 | -25.9 | -22.9 | -18.6 | -14.9 |
|---|
| Acquisitions | | 288.1 | 0.0 | 0.0 | 221.3 | 0.0 | 0.0 | 200.2 | 212.3 | 113.7 | 67.8 | 44.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -292.2 | -352.4 | -192.9 | -416.6 | -56.5 | -477.1 | -192.6 | -136.1 | -117.4 | -234.9 | -119.7 | -46.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 275.3 | 341.0 | 284.0 | 195.4 | 304.5 | 299.7 | 105.9 | 154.9 | 191.6 | 163.5 | 77.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -171.5 | 0.0 | 0.0 | -221.3 | 0.0 | 0.0 | -200.2 | -212.3 | -113.7 | -67.8 | -44.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -427.0 | 0.0 | 0.0 | -556.3 | -3.9 | -465.6 | -286.9 | -193.6 | -39.5 | -139.2 | -86.8 | -99.4 | -32.3 | -25.9 | -22.9 | -18.6 | -14.9 |
| 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 | | -40.8 | -53.0 | -44.7 | -36.2 | -52.1 | -80.4 | -103.6 | -87.9 | -103.1 | -115.5 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 288.1 | 0.0 |
|---|
| Investments | | -106.1 | -150.7 | -13.3 | -82.4 | -188.4 | 0.0 | 0.0 | -4.5 | -287.7 | 0.0 |
|---|
| Sales of Investment | | 82.3 | 73.3 | 102.4 | 82.9 | 38.3 | 71.7 | 154.7 | 19.3 | -0.4 | 101.8 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -288.1 | 101.8 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -391.3 | -13.7 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -50.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -26.5 | -15.0 | -65.6 | 0.0 | 0.0 |
|---|
| Debt Issued | | 288.6 | 1,981.6 | 243.0 | 241.8 | 197.8 | 188.7 | 212.2 | 948.1 | 0.0 | 0.0 | 0.0 | 0.0 | 7.0 | 0.0 | 99.8 | 0.3 | 0.3 |
|---|
| Issuance of Common Stock | | 1.4 | 0.0 | 0.0 | 1.0 | 0.8 | 0.8 | 0.5 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 73.2 | 1.1 | 0.0 |
|---|
| Repurchase of Common Stock | | -121.2 | 0.0 | -47.2 | -97.1 | -45.0 | -67.3 | -16.6 | -47.3 | -10.0 | -1.5 | -1.9 | -0.3 | -0.3 | 0.0 | 100.2 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -55.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -8.5 | 0.0 | -99.5 | 0.0 | -192.4 |
|---|
| Other Financing Activities | | -7.2 | 0.0 | 0.0 | 1.3 | 0.5 | 0.4 | 108.7 | 4.1 | 4.0 | 9.6 | 4.8 | 1.5 | 19.0 | 3.7 | -1.1 | -0.1 | 192.0 |
|---|
| Cash from Financing | | -126.6 | 0.0 | 0.0 | -95.9 | -43.6 | -66.1 | -12.8 | -42.7 | -5.6 | 8.4 | 3.1 | 1.4 | -16.1 | -11.2 | 7.3 | 1.0 | -0.4 |
| 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 | | 0.0 | 2,018.6 | 43.5 | -6.4 | 13.5 | 73.5 | 56.3 | 99.7 | 52.0 | 80.7 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | -1.2 | -3.8 | 0.0 | -0.1 | -0.1 | -16.8 | -30.2 | -0.2 | -80.8 |
|---|
| 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 | -0.2 | 0.2 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | -80.6 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -125.5 | 392.0 | 152.0 | -152.6 | 267.4 | -203.8 | 66.3 | -49.3 | 139.1 | 36.6 | 23.0 | -10.1 | 13.0 | -5.9 | 14.8 | 29.1 | -0.3 |
|---|
| Closing Cash Balance | | 209.0 | 723.7 | 331.7 | 179.7 | 332.3 | 65.0 | 268.8 | 202.5 | 251.7 | 112.7 | 76.1 | 53.1 | 63.2 | 50.2 | 56.1 | 41.3 | 12.2 |
| 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 | | 372.7 | -211.8 | 135.3 | 95.7 | 162.0 | -39.3 | 112.7 | -83.4 | 16.8 | -171.6 |
|---|
| Closing Cash Balance | | 723.7 | 351.0 | 562.7 | 427.5 | 331.7 | 169.7 | 209.0 | 96.3 | 179.7 | 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 | | 17.9 | 411.7 | 106.7 | 164.6 | 63.0 | 39.7 | 165.8 | -25.3 | 70.4 | 99.6 | 61.8 | 34.9 | 29.1 | 5.3 | 7.5 | 28.1 | 0.2 |
|---|
| Real Free Cash Flow | | 5.0 | 411.7 | 106.7 | 146.7 | 39.4 | 14.0 | 156.2 | -37.7 | 58.4 | 83.2 | 49.9 | 23.7 | 23.2 | -4.8 | -4.9 | 26.9 | -1.9 |
| 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 | | 400.1 | -133.2 | 48.3 | 96.5 | 311.4 | -111.0 | -32.4 | -61.4 | 304.6 | -192.9 |
|---|
| Real Free Cash Flow | | 400.1 | -140.9 | 39.7 | 86.6 | 307.0 | -117.5 | -32.0 | -66.5 | 300.1 | -196.6 |