HESM
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Total Revenues | | 1,619.6 | 1,621.3 | 1,491.9 | 1,348.6 | 1,275.2 | 1,203.8 | 1,091.9 | 848.3 | 712.7 | 565.8 | 509.8 | 565.1 | 254.8 | 269.7 | 169.7 |
|---|
| Cost of Revenues | | 405.0 | 584.7 | 203.1 | 313.0 | 181.3 | 165.6 | 156.9 | 142.5 | 126.9 | 113.1 | 99.7 | 86.1 | 44.4 | 202.8 | 101.7 |
|---|
| Gross Profit | | 1,214.6 | 1,036.6 | 1,288.8 | 1,035.6 | 1,093.9 | 1,038.2 | 935.0 | 705.8 | 585.8 | 452.7 | 410.1 | 479.0 | 210.4 | 66.9 | 68.0 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 404.2 | 420.9 | 413.5 | 381.0 | 395.0 | 377.6 | 364.6 | 354.7 | 356.5 | 361.3 |
|---|
| Cost of Revenues | | 147.0 | 154.7 | 51.8 | 51.5 | 51.3 | 51.5 | 50.5 | 49.8 | 138.4 | 47.7 |
|---|
| Gross Profit | | 257.2 | 266.2 | 361.7 | 329.5 | 343.7 | 326.1 | 314.1 | 304.9 | 218.1 | 313.6 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 26.2 | 23.1 | 22.7 | 21.1 | 52.4 | 14.1 | 8.1 | 10.4 | 9.3 | 4.9 | 13.0 | 11.6 |
|---|
| Depreciation & Amortization | | 214.1 | 214.1 | 203.1 | 192.5 | 181.3 | 176.2 | 156.9 | 142.5 | 126.9 | 113.1 | 99.7 | 86.1 | 44.4 | 12.5 | 14.3 |
|---|
| Total Operating Expenses | | 206.5 | 28.5 | 369.8 | 218.7 | 302.7 | 311.0 | 358.5 | 329.2 | 207.6 | 166.5 | 203.8 | 284.1 | 175.6 | 230.7 | 141.9 |
|---|
| Operating Income | | 1,008.1 | 1,008.1 | 919.0 | 816.9 | 615.2 | 727.2 | 429.9 | 237.5 | 378.2 | 286.2 | 206.3 | 194.9 | 34.8 | -163.8 | -73.9 |
| 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 | 8.0 | 6.0 |
|---|
| Depreciation & Amortization | | 54.2 | 56.6 | 51.8 | 51.5 | 51.3 | 51.5 | 50.5 | 49.8 | 50.4 | 47.7 |
|---|
| Total Operating Expenses | | 5.6 | 7.3 | 101.5 | 92.1 | 100.7 | 94.4 | 91.8 | 82.9 | 8.0 | 93.6 |
|---|
| Operating Income | | 251.6 | 258.9 | 260.2 | 237.4 | 243.0 | 231.7 | 222.3 | 222.0 | 210.1 | 220.0 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Interest Income | | 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 |
|---|
| Interest Expense | | 225.6 | 225.6 | 202.2 | 179.0 | 149.3 | 105.4 | 94.7 | 62.4 | 53.3 | 1.4 | 0.0 | 1.5 | 1.9 | 0.0 | 0.0 |
|---|
| Other Expense | | -209.7 | -209.7 | -188.2 | -171.3 | 32.0 | -94.8 | 62.2 | 80.1 | 0.6 | -1.4 | 0.0 | -1.5 | -1.9 | 0.0 | 0.0 |
|---|
| IBT | | 798.4 | 798.4 | 730.8 | 645.6 | 647.2 | 632.4 | 492.1 | 317.6 | 325.5 | 284.8 | 206.3 | 193.4 | 32.9 | -163.8 | -73.9 |
|---|
| Income Tax Expense | | 113.8 | 113.8 | 71.8 | 37.9 | 26.6 | 14.6 | 7.3 | -0.1 | 308.0 | 130.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Net Income | | 352.9 | 352.9 | 223.1 | 118.6 | 620.6 | 617.8 | 484.8 | 317.7 | 70.8 | 41.2 | 206.3 | 193.4 | 32.9 | -163.8 | -73.9 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 45.8 |
|---|
| Interest Expense | | 56.7 | 57.1 | 55.4 | 56.4 | 52.2 | 51.8 | 49.7 | 48.5 | 47.8 | 45.8 |
|---|
| Other Expense | | -53.4 | -51.9 | -51.4 | -53.0 | -48.3 | -48.1 | -46.0 | -45.8 | -45.4 | -43.8 |
|---|
| IBT | | 198.2 | 207.0 | 208.8 | 184.4 | 194.7 | 183.6 | 176.3 | 176.2 | 164.7 | 176.2 |
|---|
| Income Tax Expense | | 30.2 | 31.5 | 29.1 | 23.0 | 22.6 | 18.9 | 16.0 | 14.3 | 11.9 | 11.4 |
|---|
| Net Income | | 93.3 | 97.7 | 90.3 | 71.6 | 70.4 | 58.6 | 49.5 | 44.6 | 37.5 | 35.3 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| EPS | | $0.00 | $0.00 | $0.00 | $2.11 | $15.03 | $24.13 | $26.93 | $7.01 | $1.30 | $0.75 | $3.76 | $3.54 | $0.60 | $-3.00 | $-1.35 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $2.11 | $14.99 | $24.04 | $26.78 | $7.01 | $1.29 | $0.75 | $3.76 | $3.54 | $0.60 | $-3.00 | $-1.35 |
|---|
| Shares Outstanding | | 129.4 | 123.1 | 89.0 | 56.2 | 41.3 | 25.6 | 18.0 | 45.3 | 54.6 | 53.8 | 54.6 | 54.6 | 54.6 | 54.6 | 54.6 |
|---|
| Diluted Shares Outstanding | | 129.4 | 123.1 | 89.0 | 56.3 | 41.4 | 25.7 | 18.1 | 45.3 | 54.7 | 53.8 | 54.6 | 54.6 | 54.6 | 54.6 | 54.6 |
| 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 | $0.55 | $0.56 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.55 | $0.56 |
|---|
| Shares Outstanding | | 129.4 | 130.3 | 121.8 | 110.7 | 104.1 | 93.0 | 83.8 | 75.1 | 68.4 | 62.5 |
|---|
| Diluted Shares Outstanding | | 129.4 | 130.3 | 121.8 | 110.8 | 104.1 | 93.0 | 83.8 | 75.2 | 68.4 | 62.5 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Cash And Equivalents | | 99.6 | 4.3 | 5.4 | 3.1 | 2.2 | 2.6 | 3.3 | 109.3 | 47.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Short Term Investments | | 8.4 | 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 | | 99.6 | 4.3 | 5.4 | 3.1 | 2.2 | 2.6 | 3.3 | 109.3 | 47.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Accounts Receivable | | 113.0 | 138.9 | 124.4 | 123.0 | 120.3 | 93.2 | 87.9 | 67.8 | 59.8 | 45.0 | 51.9 | 36.9 | 8.3 | 0.1 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.4 | 0.3 | 0.5 |
|---|
| Other Current Assets | | 1.5 | 6.2 | 7.0 | 6.2 | 10.6 | 5.6 | 4.7 | 3.3 | 4.4 | 2.4 | 3.1 | 1.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 214.1 | 149.4 | 136.8 | 132.3 | 133.1 | 101.4 | 95.9 | 180.4 | 111.4 | 47.4 | 55.5 | 38.3 | 8.6 | 0.6 |
| 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 | | 4.5 | 6.1 | 4.3 | 10.3 | 99.6 | 4.2 | 5.4 | 3.3 | 3.0 | 3.6 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 4.5 | 6.1 | 4.3 | 10.3 | 99.6 | 4.2 | 5.4 | 3.3 | 3.0 | 3.6 |
|---|
| Accounts Receivable | | 144.0 | 140.7 | 138.9 | 131.1 | 113.0 | 130.6 | 124.4 | 122.0 | 110.3 | 109.2 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 2.4 | 3.3 | 6.2 | 12.8 | 1.5 | 4.5 | 7.0 | 12.4 | 0.8 | 3.8 |
|---|
| Total Current Assets | | 150.9 | 150.1 | 149.4 | 154.2 | 214.1 | 139.3 | 136.8 | 137.7 | 114.1 | 116.6 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Property, Plant & Equipment | | 3,237.3 | 3,325.4 | 3,229.2 | 3,172.8 | 3,125.0 | 3,111.3 | 3,010.1 | 2,735.3 | 2,520.5 | 2,518.6 | 2,291.7 | 1,332.2 | 1,260.1 | 789.2 |
|---|
| 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 |
|---|
| 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 |
|---|
| Long-Term Investments | | 89.4 | 87.0 | 90.2 | 93.9 | 101.6 | 108.4 | 107.8 | 67.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 7.7 | 6.6 | 8.9 | 12.0 | 7.8 | 10.0 | 12.9 | 8.2 | 3.2 | 8.4 | 8.3 | 4.3 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 3,836.0 | 4,001.6 | 3,652.7 | 3,455.9 | 3,352.5 | 3,273.1 | 3,181.8 | 2,810.8 | 2,523.7 | 2,527.0 | 2,300.0 | 1,336.5 | 1,260.1 | 789.2 |
|---|
| Total Assets | | 4,050.1 | 4,151.0 | 3,789.5 | 3,588.2 | 3,485.6 | 3,374.5 | 3,277.7 | 2,991.2 | 2,635.1 | 2,574.4 | 2,355.5 | 1,374.8 | 1,268.7 | 789.8 |
| 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 | | 3,344.7 | 3,324.4 | 3,325.4 | 3,291.8 | 3,237.3 | 3,215.0 | 3,229.2 | 3,207.8 | 3,188.3 | 3,183.0 |
|---|
| 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 | | 84.8 | 85.5 | 87.0 | 88.5 | 89.4 | 89.4 | 90.5 | 91.4 | 92.8 | 92.9 |
|---|
| Other Long-Term Assets | | 5.4 | 6.1 | 6.6 | 612.4 | 7.7 | 419.1 | 8.6 | 9.2 | 10.0 | 11.1 |
|---|
| Total Long-Term Assets | | 4,272.2 | 4,113.5 | 4,001.6 | 3,992.7 | 3,836.0 | 3,723.5 | 3,652.7 | 3,637.8 | 3,545.6 | 3,461.9 |
|---|
| Total Assets | | 4,423.1 | 4,263.6 | 4,151.0 | 4,146.9 | 4,050.1 | 3,862.8 | 3,789.5 | 3,775.5 | 3,659.7 | 3,578.5 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Accounts Payable | | 79.9 | 89.4 | 79.7 | 35.0 | 64.5 | 51.0 | 78.5 | 34.4 | 34.7 | 270.1 | 195.3 | 6.5 | 32.4 | 32.5 |
|---|
| Short-Term Debt | | 17.5 | 22.5 | 12.5 | 2.5 | 20.0 | 10.0 | 0.0 | 11.3 | 0.0 | 0.0 | 52.0 | 1,018.9 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 93.5 | 94.0 | 106.5 | 114.7 | 10.2 | 9.9 | 97.6 | 6.8 | 39.7 | 364.1 | 3.6 | 1.5 | 132.1 | 97.9 |
|---|
| Current Liabilities | | 192.2 | 219.3 | 210.2 | 159.5 | 170.9 | 125.0 | 176.1 | 138.1 | 74.4 | 634.2 | 252.9 | 1,098.2 | 164.5 | 130.4 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 32.4 | 25.5 | 55.9 | 87.4 | 79.9 | 31.2 | 79.7 | 27.7 | 27.5 | 39.8 |
|---|
| Short-Term Debt | | 27.5 | 25.0 | 22.5 | 20.0 | 17.5 | 15.0 | 12.5 | 10.0 | 7.5 | 5.0 |
|---|
| Other Current Liabilities | | 153.6 | 133.8 | 127.5 | 113.5 | 93.5 | 111.0 | 106.5 | 136.1 | 113.8 | 93.7 |
|---|
| Current Liabilities | | 213.5 | 186.1 | 219.3 | 220.9 | 192.2 | 157.2 | 210.2 | 173.8 | 148.8 | 138.5 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Long-Term Debt | | 3,442.8 | 3,449.4 | 3,198.9 | 2,883.1 | 2,543.5 | 1,900.1 | 1,753.5 | 969.8 | 0.0 | 0.0 | 0.0 | 0.0 | 833.1 | 422.8 |
|---|
| Capital Leases | | 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 |
|---|
| Def. Tax Liability | | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 3,647.5 | 3,685.7 | 3,426.3 | 3,059.2 | 2,732.5 | 2,048.5 | 1,945.6 | 1,115.1 | 79.8 | 638.5 | 258.0 | 1,099.2 | 998.4 | 554.0 |
| 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 | | 3,686.9 | 3,546.8 | 3,449.4 | 3,469.8 | 3,442.8 | 3,310.4 | 3,198.9 | 3,138.3 | 3,061.2 | 2,985.1 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.5 | 0.5 | 0.5 | 0.0 | 0.4 | 0.0 | 0.5 | 0.5 | 0.4 | 0.4 |
|---|
| Total Liabilities | | 3,915.5 | 3,750.7 | 3,685.7 | 3,705.1 | 3,647.5 | 3,481.1 | 3,426.3 | 3,330.2 | 3,224.9 | 3,140.0 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Common Stock | | 464.5 | 530.7 | 340.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 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 |
|---|
| Comprehensive Income | | 404.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 1.2 | -604.0 | -490.9 | -385.0 | -206.0 | -161.6 | -149.5 |
|---|
| Total Common Equity | | 464.5 | 530.7 | 340.2 | 529.0 | 753.1 | 1,326.0 | 0.4 | 3,438.7 | 2,555.3 | 1,935.9 | 2,097.5 | 275.6 | 270.3 | 235.8 |
| 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 | | 635.0 | 601.3 | 530.7 | 531.0 | 464.5 | 404.3 | 340.2 | 367.4 | 302.1 | 438.5 |
|---|
| Retained Earnings | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | | 635.0 | 601.3 | 530.7 | 531.0 | 464.5 | 404.3 | 340.2 | 445.3 | 434.8 | 438.5 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Total Debt | | 3,460.3 | 3,471.9 | 3,211.4 | 2,885.6 | 2,563.5 | 1,910.1 | 1,753.5 | 981.1 | 0.0 | 0.0 | 0.0 | 1,018.9 | 833.1 | 422.8 |
|---|
| Book Value | | 402.6 | 465.3 | 363.2 | 529.0 | 753.1 | 1,326.0 | 1,332.1 | 1,876.1 | 2,555.3 | 1,935.9 | 2,097.5 | 275.6 | 270.3 | 235.8 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | -127.4 | -88.4 | -65.4 | -89.2 | -61.9 | -22.6 | 23.0 | 77.9 | 132.7 | 210.6 |
|---|
| Book Value | | 635.0 | 601.3 | 530.7 | 531.0 | 464.5 | 404.3 | 340.2 | 445.3 | 434.8 | 438.5 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Income | | 296.4 | 352.9 | 659.0 | 118.6 | 620.6 | 617.8 | 484.9 | 317.7 | 325.5 | 284.8 | 206.3 | 193.4 | 32.9 | -163.8 | -73.9 |
|---|
| Depreciation & Amortization | | 198.4 | 214.1 | 203.1 | 192.5 | 181.3 | 165.6 | 156.9 | 142.5 | 126.9 | 113.1 | 99.7 | 86.1 | 44.4 | 12.5 | 14.3 |
|---|
| Stock-Based Compensation | | 1.3 | 0.0 | 1.8 | 1.7 | 1.6 | 1.4 | 1.5 | 1.5 | 0.9 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | 14.9 | -49.8 | -8.0 | 14.5 | 14.5 | -18.0 | -14.3 | 12.3 | 9.6 | 1.2 | 81.7 | 155.3 | -47.7 | 15.9 | 6.3 |
|---|
| Change In Accounts Receivable | | -2.4 | -11.1 | -14.4 | -1.0 | -2.6 | -27.0 | -5.0 | -19.5 | -6.3 | -15.2 | 5.9 | -8.2 | -33.4 | -8.2 | 131.6 |
|---|
| Change In Accounts Payable | | 12.4 | -40.4 | 11.5 | 13.6 | 2.3 | 6.6 | -0.5 | 15.2 | -2.4 | 17.8 | 74.8 | 169.4 | -6.7 | 12.6 | 3.8 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.5 | -38.4 | 0.5 | 191.5 | -0.1 | 0.2 | 0.7 |
|---|
| Other Non-cash Items | | 558.4 | 352.9 | 12.8 | 501.2 | 16.5 | 14.1 | 5.4 | -3.2 | 5.0 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Operations | | 920.0 | 0.0 | 0.0 | 866.4 | 861.1 | 795.5 | 641.7 | 470.7 | 466.9 | 399.9 | 387.7 | 434.8 | 29.6 | -135.4 | -53.3 |
| 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 | | 93.3 | 175.5 | 179.7 | 71.6 | 172.1 | 164.7 | 49.5 | 44.6 | 37.5 | 164.8 |
|---|
| Depreciation & Amortization | | 54.2 | 56.6 | 51.8 | 51.5 | 51.3 | 51.5 | 52.8 | 49.8 | 50.4 | 47.7 |
|---|
| Stock-Based Compensation | | 0.0 | 0.8 | 0.3 | 0.3 | 0.7 | 0.5 | 0.1 | 0.5 | 0.4 | 0.3 |
|---|
| Change Working Capital | | -12.9 | -8.9 | 12.1 | -40.1 | 7.7 | -14.0 | 32.3 | -44.0 | 28.7 | -12.1 |
|---|
| Change In Accounts Receivable | | 0.3 | -6.5 | -3.3 | -1.6 | -7.8 | -18.1 | 17.6 | -6.1 | -2.3 | -11.6 |
|---|
| Change In Accounts Payable | | -22.1 | 6.4 | 10.9 | -35.6 | 13.5 | 11.1 | 0.0 | -23.1 | 21.8 | 3.7 |
|---|
| 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 | | 80.9 | 3.3 | 3.9 | 96.2 | 4.1 | 22.2 | 136.9 | 120.2 | 118.6 | 3.5 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 247.6 | 215.5 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Capital Expenditure | | -234.9 | -255.6 | -306.1 | -223.5 | -238.2 | -163.2 | -301.1 | -306.4 | -241.9 | -136.4 | -263.6 | -361.8 | -187.8 | -473.2 | -347.5 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -191.1 | -67.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 |
|---|
| Sales of Investment | | 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 Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | -234.9 | 0.0 | 0.0 | -223.5 | -238.2 | -163.2 | -301.0 | -497.5 | -307.6 | -136.4 | -263.6 | -361.8 | -187.8 | -473.2 | -347.5 |
| 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 | | -210.1 | -80.0 | -63.4 | -45.5 | -95.1 | -92.3 | -63.9 | -54.8 | -63.5 | -52.7 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -63.5 | -52.7 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Debt Repaid | | -385.6 | 0.0 | 0.0 | 319.5 | -10.0 | -10.0 | -152.0 | -7.5 | -2.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 777.2 | 3,471.9 | 260.5 | 645.3 | 332.1 | 663.4 | 308.6 | 779.9 | 983.6 | 0.0 | 0.0 | -1,018.9 | 185.8 | 410.3 | 422.8 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 670.0 | 0.0 | 0.0 | 0.0 | 365.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -400.0 | -400.0 | -300.0 | -400.0 | -400.0 | -750.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -179.3 | 0.0 | 0.0 | -127.5 | -91.0 | -49.4 | -31.6 | -85.4 | -396.1 | -477.1 | -306.9 | -339.1 | -27.6 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | -394.8 | 0.0 | 0.0 | -432.6 | -121.0 | -493.3 | -157.8 | 13.7 | -7.1 | -105.0 | 182.8 | 266.1 | 185.8 | 608.6 | 400.8 |
|---|
| Cash from Financing | | -588.5 | 0.0 | 0.0 | -640.6 | -622.0 | -632.7 | -341.4 | -79.2 | -405.7 | -216.6 | -124.1 | -73.0 | 158.2 | 608.6 | 400.8 |
| 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 | 61.5 | 78.0 |
|---|
| Debt Issued | | 0.0 | 3,714.4 | 142.6 | 99.9 | -17.9 | 29.5 | 134.9 | 114.0 | 124.6 | 157.6 |
|---|
| 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 | -100.0 | -200.0 | -100.0 | 300.0 | -100.0 | -100.0 | -100.0 | -100.0 | -100.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -42.3 | -34.2 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -101.2 | -106.3 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -182.0 | -162.5 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Change in Cash | | 96.6 | -2.4 | -1.1 | 2.3 | 0.9 | -0.4 | -0.7 | -106.0 | -246.4 | 46.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Closing Cash Balance | | 99.6 | 1.9 | 4.3 | 5.4 | 3.1 | 2.2 | 2.6 | 3.3 | 109.3 | 47.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | | -3.6 | 1.0 | -1.6 | 1.8 | -6.0 | -89.3 | 95.4 | -1.2 | 2.1 | 0.3 |
|---|
| Closing Cash Balance | | 1.9 | 5.5 | 4.5 | 6.1 | 4.3 | 10.3 | 99.6 | 4.2 | 5.4 | 3.3 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Free Cash Flow | | 685.1 | 728.2 | 634.2 | 642.9 | 622.9 | 632.3 | 340.6 | 164.3 | 225.0 | 263.5 | 124.1 | 73.0 | -158.2 | -608.6 | -400.8 |
|---|
| Real Free Cash Flow | | 683.8 | 728.2 | 632.4 | 641.2 | 621.3 | 630.9 | 339.1 | 162.8 | 224.1 | 263.3 | 124.1 | 73.0 | -158.2 | -608.6 | -400.8 |
| 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 | | 35.5 | 178.9 | 213.5 | 156.9 | 163.4 | 132.6 | 207.7 | 130.5 | 184.1 | 162.8 |
|---|
| Real Free Cash Flow | | 35.5 | 178.1 | 213.2 | 156.6 | 162.7 | 132.1 | 207.6 | 130.0 | 183.7 | 162.5 |