HSBC
Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 147.9 | 147.9 | 61.3 | 63.0 | 67.0 | 64.2 | 63.2 | 70.9 | 63.8 | 64.1 | 61.1 | 72.2 | 73.7 | 78.5 | 75.5 | 83.5 | 76.3 |
|---|
| Cost of Revenues | | 67.1 | 67.1 | 75.9 | 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 |
|---|
| Gross Profit | | 80.8 | 80.8 | 67.4 | 63.0 | 67.0 | 64.2 | 63.2 | 70.9 | 63.8 | 64.1 | 61.1 | 72.2 | 73.7 | 78.5 | 75.5 | 83.5 | 76.3 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 46.8 | 33.5 | 33.7 | 33.9 | 34.6 | 36.5 | 58.7 | 36.6 | 13.6 | 15.8 |
|---|
| Cost of Revenues | | 19.3 | 15.6 | 16.1 | 16.1 | 17.8 | 19.6 | 0.0 | 19.6 | 0.0 | 0.0 |
|---|
| Gross Profit | | 27.5 | 17.9 | 17.7 | 17.7 | 16.7 | 16.9 | 58.7 | 17.0 | 13.6 | 15.8 |
| 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 | 10.4 | 11.1 | 11.6 | 11.1 | 13.8 | 15.4 | 15.7 | 16.5 | 17.7 | 18.6 | 17.1 | 20.0 | 17.5 | 15.2 |
|---|
| Depreciation & Amortization | | 2.0 | 2.0 | 4.1 | 3.5 | 3.9 | 4.3 | 5.2 | 10.5 | 1.9 | 1.9 | 5.2 | 2.2 | 2.3 | 2.3 | 2.5 | 2.9 | 2.7 |
|---|
| Total Operating Expenses | | 50.9 | 50.8 | 30.8 | 63.0 | 40.3 | 46.5 | 47.9 | 47.7 | 42.8 | 43.5 | 43.4 | 47.5 | 51.2 | 51.9 | 56.1 | 52.7 | 49.5 |
|---|
| Operating Income | | 29.9 | 30.0 | 30.4 | 26.1 | 39.3 | 18.1 | 7.9 | 12.0 | 37.7 | 63.8 | 59.8 | 32.0 | 33.8 | 36.6 | 38.3 | 43.3 | 37.0 |
| 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 | 16.7 | 4.6 |
|---|
| Depreciation & Amortization | | -1.2 | 1.0 | 1.6 | 0.6 | 0.0 | 0.0 | 0.0 | 0.5 | 0.7 | -7.1 |
|---|
| Total Operating Expenses | | 20.7 | 10.6 | 11.3 | 8.3 | 14.5 | 8.5 | 49.8 | 4.4 | 8.3 | 7.9 |
|---|
| Operating Income | | 6.8 | 7.3 | 6.3 | 9.5 | 2.3 | 8.5 | 8.9 | 12.7 | 0.7 | 7.5 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 98.1 | 98.1 | 108.6 | 100.9 | 55.1 | 36.2 | 41.8 | 54.7 | 49.6 | 42.6 | 43.8 | 49.0 | 52.9 | 53.2 | 59.4 | 63.0 | 58.3 |
|---|
| Interest Expense | | 63.2 | 63.2 | 75.9 | 65.1 | 22.4 | 9.7 | 14.2 | 24.2 | 19.1 | 12.8 | 12.6 | 14.7 | 16.3 | 15.7 | 19.0 | 22.3 | 18.9 |
|---|
| Other Expense | | -0.7 | -2.9 | 1.9 | 4.2 | -21.8 | 0.8 | 0.9 | 1.3 | -17.8 | -51.0 | -47.1 | -13.1 | -15.2 | -14.1 | -17.6 | -21.4 | -18.0 |
|---|
| IBT | | 29.2 | 27.1 | 32.3 | 30.3 | 17.5 | 18.9 | 8.8 | 13.3 | 19.9 | 17.2 | 7.1 | 18.9 | 18.7 | 22.6 | 20.6 | 21.9 | 19.0 |
|---|
| Income Tax Expense | | 6.8 | 6.8 | 7.3 | 5.8 | 0.9 | 4.2 | 2.7 | 4.6 | 4.9 | 5.3 | 3.7 | 3.8 | 4.0 | 4.8 | 5.3 | 3.9 | 4.8 |
|---|
| Net Income | | 22.3 | 22.3 | 24.0 | 23.5 | 16.0 | 13.9 | 5.2 | 7.4 | 13.7 | 10.8 | 2.5 | 13.5 | 13.7 | 16.2 | 14.0 | 16.8 | 13.2 |
| 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 | | 24.7 | 24.4 | 24.6 | 24.4 | 26.0 | 27.3 | 46.7 | 28.3 | 73.4 | 9.2 |
|---|
| Interest Expense | | 15.5 | 15.6 | 16.1 | 16.1 | 17.8 | 19.6 | 0.0 | 19.6 | 0.0 | 0.0 |
|---|
| Other Expense | | -0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.4 | 0.6 |
|---|
| IBT | | 6.1 | 7.3 | 6.3 | 9.5 | 2.3 | 8.5 | 8.9 | 12.7 | 1.0 | 7.7 |
|---|
| Income Tax Expense | | 1.6 | 1.8 | 1.5 | 1.9 | 1.7 | 1.7 | 2.1 | 1.8 | 0.8 | 1.4 |
|---|
| Net Income | | 4.9 | 5.3 | 4.7 | 7.3 | 0.4 | 6.5 | 6.5 | 10.6 | 0.0 | 6.1 |
| 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 | $5.76 | $3.75 | $3.10 | $0.95 | $1.50 | $3.45 | $2.40 | $0.35 | $3.25 | $3.45 | $4.20 | $3.70 | $4.60 | $3.65 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $5.72 | $3.70 | $3.10 | $0.95 | $1.50 | $3.43 | $2.40 | $0.35 | $3.20 | $3.45 | $4.20 | $3.70 | $4.55 | $3.60 |
|---|
| Shares Outstanding | | 3.4 | 3.5 | 3.9 | 3.9 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 3.9 | 3.8 | 3.7 | 3.6 | 3.5 | 3.5 |
|---|
| Diluted Shares Outstanding | | 3.5 | 3.5 | 3.7 | 3.9 | 4.0 | 4.1 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 3.9 | 3.8 | 3.7 | 3.7 | 3.6 | 3.5 |
| 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 | $0.00 | $0.29 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.29 |
|---|
| Shares Outstanding | | 3.4 | 3.5 | 3.5 | 3.6 | 3.6 | 3.6 | 3.7 | 3.8 | 18.5 | 19.4 |
|---|
| Diluted Shares Outstanding | | 3.5 | 3.5 | 3.5 | 3.6 | 3.6 | 3.6 | 3.7 | 3.8 | 18.7 | 19.4 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 287.1 | 284.5 | 305.9 | 334.3 | 407.2 | 308.6 | 159.1 | 168.6 | 187.3 | 133.0 | 104.7 | 134.9 | 172.6 | 148.8 | 138.1 | 82.5 |
|---|
| Short Term Investments | | -10.0 | 537.0 | 0.0 | -30.9 | 0.0 | 0.0 | 0.0 | -31.7 | 13.1 | 15.4 | 11.5 | 15.7 | 22.9 | 26.5 | 19.8 | -0.6 |
|---|
| Total Cash & ST Investments | | 277.1 | 821.6 | 305.9 | 350.1 | 407.2 | 308.6 | 159.1 | 182.4 | 200.4 | 148.4 | 116.2 | 150.6 | 195.5 | 175.3 | 157.9 | 81.9 |
|---|
| Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.3 | 136.7 | 110.6 | 67.2 | 59.5 | 16.9 | 21.3 | 11.0 | 9.5 | 10.1 | 0.0 |
|---|
| Inventory | | 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 Current Assets | | 668.6 | 13.8 | 13.9 | 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 |
|---|
| Total Current Assets | | 668.6 | 835.3 | 319.8 | 350.1 | 407.2 | 318.9 | 295.7 | 200.7 | 180.6 | 128.0 | 133.1 | 171.9 | 206.6 | 184.8 | 168.0 | 81.9 |
| 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 | | 246.4 | 254.7 | 284.5 | 252.3 | 277.1 | 275.9 | 305.9 | 298.8 | 318.4 | 327.6 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 537.0 | 613.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 246.4 | 254.7 | 821.6 | 865.6 | 277.1 | 275.9 | 305.9 | 298.8 | 318.4 | 327.6 |
|---|
| Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 0.0 | 0.0 | 13.8 | 0.0 | 0.0 | 0.0 | 13.9 | 0.0 | 175.5 | 0.0 |
|---|
| Total Current Assets | | 246.4 | 254.7 | 835.3 | 865.6 | 277.1 | 275.9 | 305.9 | 298.8 | 318.4 | 327.6 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 1,847.7 | 11.6 | 12.9 | 12.6 | 13.2 | 14.4 | 14.7 | 10.1 | 10.0 | 9.4 | 9.9 | 10.5 | 10.8 | 10.6 | 10.9 | 11.5 |
|---|
| Goodwill | | 0.0 | 4.1 | 4.3 | 4.2 | 5.0 | 5.9 | 5.6 | 13.0 | 13.6 | 12.3 | 16.3 | 19.2 | 21.2 | 21.4 | 21.3 | 22.4 |
|---|
| Intangible Assets | | 12.2 | 8.3 | 8.2 | 17.2 | 15.6 | 14.6 | 14.6 | 11.4 | 9.9 | 9.0 | 8.3 | 8.4 | 8.7 | 8.5 | 7.7 | 29.9 |
|---|
| Long-Term Investments | | 247.7 | 40.3 | 1,100.8 | 1,045.9 | 1,014.0 | 1,143.1 | 1,047.1 | 952.8 | 983.3 | 1,038.8 | 1,013.7 | 1,139.6 | 1,091.7 | 1,261.5 | 1,149.1 | 1,100.8 |
|---|
| Other Long-Term Assets | | 191.4 | 2,110.6 | 1,954.7 | -30.9 | -1,047.9 | -1,177.9 | -1,081.9 | -955.4 | -993.3 | -1,048.2 | -1,048.2 | -1,177.7 | -1,132.4 | -1,302.0 | -1,189.0 | -1,142.2 |
|---|
| Total Long-Term Assets | | 2,306.5 | 2,181.7 | 3,081.0 | 1,048.9 | 1,047.9 | 1,177.9 | 1,081.9 | 955.4 | 23.5 | 21.3 | 1,048.2 | 1,177.7 | 1,132.4 | 1,302.0 | 1,189.0 | 1,142.2 |
|---|
| Total Assets | | 2,975.0 | 3,017.0 | 3,038.7 | 2,966.5 | 2,957.9 | 2,984.2 | 2,715.2 | 2,558.1 | 2,521.8 | 2,375.0 | 2,409.7 | 2,634.1 | 2,671.3 | 2,692.5 | 2,555.6 | 2,454.7 |
| 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 | | 0.0 | 0.0 | 11.6 | 0.0 | 0.0 | 0.0 | 12.9 | 0.0 | 1,098.9 | 0.0 |
|---|
| Goodwill | | 0.0 | 0.0 | 4.1 | 0.0 | 0.0 | 0.0 | 4.3 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 13.0 | 12.4 | 8.3 | 12.6 | 12.2 | 12.3 | 8.2 | 12.1 | 11.9 | 11.6 |
|---|
| Long-Term Investments | | 1,091.6 | 969.3 | 40.3 | -108.3 | 976.8 | 1,122.3 | 1,100.8 | 1,052.6 | 1,095.2 | 959.6 |
|---|
| Other Long-Term Assets | | 1,856.7 | 1,818.0 | 2,110.6 | 2,328.7 | 1,708.9 | 1,590.0 | -7.8 | -12.1 | -1,107.1 | -11.6 |
|---|
| Total Long-Term Assets | | 2,968.0 | 2,799.7 | 2,181.7 | 2,233.0 | 2,697.9 | 2,724.6 | 1,126.2 | 1,052.6 | 1,107.1 | 959.6 |
|---|
| Total Assets | | 3,214.4 | 3,054.4 | 3,017.0 | 3,098.6 | 2,975.0 | 3,000.5 | 3,038.7 | 3,020.6 | 3,041.5 | 2,989.7 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 10.5 | 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 | | 245.8 | 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 Liabilities | | 85.3 | 1,817.0 | 242.0 | 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 |
|---|
| Current Liabilities | | 341.6 | 1,818.7 | 244.8 | 133.2 | 123.8 | 0.0 | 118.2 | 0.0 | 45.9 | 41.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| 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 | | 1,869.9 | 181.4 | 1,817.0 | 1,826.0 | -2.8 | 0.0 | -2.8 | 0.0 | -1.9 | 0.0 |
|---|
| Current Liabilities | | 1,873.1 | 181.4 | 1,818.7 | 1,826.0 | 0.0 | 0.0 | 554.9 | 339.3 | 393.7 | 301.1 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 224.9 | 242.3 | 2.8 | 100.4 | 99.0 | 117.4 | 129.2 | 107.8 | 84.4 | 86.9 | 111.7 | 122.6 | 133.1 | 148.9 | 161.6 | 286.0 |
|---|
| Capital Leases | | 0.0 | 0.0 | 2.8 | 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 |
|---|
| Def. Tax Liability | | 1.2 | 0.0 | 0.0 | 2.4 | 4.7 | 0.0 | 3.4 | 0.0 | 2.0 | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 2,803.4 | 2,824.8 | 2,846.1 | 2,770.5 | 99.0 | 117.4 | 129.2 | 2,363.9 | 2,323.9 | 2,192.4 | 2,212.1 | 2,434.2 | 2,480.9 | 2,509.4 | 2,389.5 | 2,299.8 |
| 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 | | 129.7 | 474.5 | 242.3 | 103.4 | 467.2 | 498.1 | 164.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.8 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 | 1.0 | 0.0 |
|---|
| Total Liabilities | | 3,014.5 | 2,856.2 | 2,824.8 | 2,898.6 | 2,784.6 | 2,802.1 | 235.2 | 89.1 | 108.8 | 85.4 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 9.3 | 9.0 | 9.6 | 10.1 | 10.3 | 10.3 | 10.3 | 10.2 | 10.2 | 10.1 | 9.8 | 9.6 | 9.4 | 9.2 | 8.9 | 8.8 |
|---|
| Retained Earnings | | 155.3 | 152.4 | 152.1 | 152.1 | 144.5 | 140.6 | 136.7 | 138.2 | 140.0 | 136.8 | 144.0 | 137.1 | 128.7 | 120.3 | 111.9 | 97.4 |
|---|
| Comprehensive Income | | -14.9 | 8.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.3 | -11.1 | -10.6 | -10.0 | -10.7 |
|---|
| Total Common Equity | | 164.5 | 185.0 | 185.3 | 187.5 | 198.3 | 196.4 | 184.0 | 186.3 | 190.3 | 175.4 | 188.5 | 190.4 | 181.9 | 175.2 | 158.7 | 147.7 |
| 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 | | 8.7 | 8.9 | 9.0 | 9.1 | 9.3 | 9.5 | 9.6 | 9.9 | 10.1 | 10.2 |
|---|
| Retained Earnings | | 149.7 | 156.7 | 152.4 | 157.1 | 155.3 | 160.3 | 152.1 | 152.0 | 149.9 | 152.8 |
|---|
| Comprehensive Income | | 19.2 | 10.3 | 8.8 | 11.7 | 3.9 | 6.6 | -8.9 | 6.1 | -9.9 | 12.4 |
|---|
| Total Common Equity | | 192.6 | 190.8 | 185.0 | 192.8 | 183.3 | 191.2 | 185.3 | 182.7 | 184.2 | 190.1 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 470.7 | 242.3 | 235.2 | 100.4 | 99.0 | 117.4 | 129.2 | 107.8 | 84.4 | 86.9 | 111.7 | 122.6 | 133.1 | 148.9 | 161.6 | 286.0 |
|---|
| Book Value | | 171.6 | 192.3 | 192.6 | 196.0 | 2,858.9 | 2,866.7 | 2,586.0 | 194.2 | 197.9 | 182.6 | 197.5 | 200.0 | 190.5 | 183.1 | 166.1 | 154.9 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 7.3 | 7.3 | 7.3 | 7.3 | 7.1 | 7.2 | 7.3 | 7.1 | 7.5 | 7.4 |
|---|
| Book Value | | 192.6 | 190.8 | 185.0 | 192.8 | 183.3 | 191.2 | 185.3 | 182.7 | 184.2 | 190.1 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 23.1 | 21.2 | 32.3 | 23.5 | 17.5 | 18.9 | 8.8 | 13.3 | 19.9 | 17.2 | 7.1 | 18.9 | 18.7 | 22.6 | 20.6 | 21.9 | 19.0 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 4.1 | 3.5 | 3.9 | 4.3 | 5.2 | 10.5 | 1.9 | 1.9 | 5.2 | 0.0 | 2.3 | 0.0 | 2.5 | 3.1 | 2.8 |
|---|
| Stock-Based Compensation | | 0.8 | 0.0 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.0 | 0.7 | 0.0 | 1.0 | 1.2 | 0.8 |
|---|
| Change Working Capital | | 0.0 | 11.7 | 9.7 | 19.4 | -45.9 | 67.1 | 190.3 | 11.9 | -20.5 | -5.1 | 39.5 | -40.9 | -67.9 | 15.9 | -27.5 | 36.6 | 29.0 |
|---|
| Change In Accounts Receivable | | 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 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 | | -23.9 | -3.1 | 18.7 | -7.8 | 50.5 | 0.5 | -0.9 | -2.3 | -1.3 | -0.4 | -0.2 | 20.9 | 11.3 | 6.6 | 0.2 | 19.9 | 9.8 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 39.1 | 26.4 | 104.3 | 182.2 | 29.7 | 6.5 | -10.5 | 69.0 | -1.1 | -21.4 | 45.0 | -9.2 | 79.8 | 55.7 |
| 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 | | 3.8 | 5.3 | 4.7 | 7.3 | 0.4 | 6.5 | 6.5 | 10.6 | 0.0 | 6.1 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Stock-Based Compensation | | -0.3 | 0.0 | 0.3 | 0.0 | 0.5 | 0.0 | 0.3 | 0.0 | 0.5 | 0.0 |
|---|
| Change Working Capital | | 11.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 |
|---|
| 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 | | -4.4 | -5.3 | -5.0 | -7.3 | -0.9 | -6.5 | -6.8 | -10.6 | -0.5 | -6.1 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | 0.0 | -4.7 | -3.9 | -3.7 | -4.4 | -3.6 | -3.5 | -3.6 | -3.0 | -2.5 | -2.1 | -2.3 | -2.4 | -2.8 | -2.3 | -3.1 | -3.7 |
|---|
| Acquisitions | | 0.0 | -0.3 | -2.7 | -0.5 | -1.0 | -0.1 | -0.6 | -0.1 | 0.0 | 0.2 | 4.8 | 0.0 | -0.3 | 10.7 | 20.8 | 0.2 | -0.9 |
|---|
| Investments | | 0.0 | -598.2 | -523.5 | -563.6 | -520.6 | -493.0 | -496.7 | -445.9 | -383.5 | -357.3 | -457.1 | -438.4 | -384.2 | -364.0 | -343.0 | -319.0 | -341.2 |
|---|
| Sales of Investment | | 0.0 | 471.4 | 453.5 | 494.2 | 495.0 | 521.2 | 477.0 | 413.2 | 370.4 | 418.4 | 430.1 | 399.6 | 382.8 | 342.5 | 329.9 | 311.7 | 321.8 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 10.6 | -3.5 | 3.1 | 1.4 | 1.1 | -0.2 | 6.8 | 9.2 | 2.1 | -0.9 | 7.0 | 0.2 | 0.3 | -11.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | -62.9 | -34.5 | 27.5 | -22.4 | -35.3 | -16.3 | 65.6 | -15.1 | -38.9 | -5.0 | -6.6 | 5.7 | -9.9 | -35.0 |
| 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 | | -4.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Acquisitions | | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -598.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 471.4 | 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 | 0.0 | 0.0 |
| 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 | 3.1 | -1.8 | -0.9 | -3.5 | -4.2 | -4.1 | -3.6 | -0.6 | -2.2 | -3.2 | -1.7 | -1.8 | -3.8 | -2.5 |
|---|
| Debt Issued | | 362.0 | 242.3 | 7.2 | 137.8 | 3.2 | -17.5 | -8.2 | 25.6 | 27.5 | 1.0 | -24.2 | -8.8 | -7.3 | -14.2 | -10.9 | -120.6 | 288.5 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 2.0 | 0.0 | 2.0 | 1.5 | -4.8 | 6.1 | 5.2 | 2.5 | 4.1 | 5.9 | 0.3 | 0.6 | 0.1 | 0.2 |
|---|
| Repurchase of Common Stock | | 0.0 | -3.6 | -11.9 | -6.4 | -4.6 | -5.5 | -0.6 | -0.9 | -8.1 | -3.1 | -4.3 | -0.5 | -0.2 | 0.0 | 0.0 | -0.4 | 8.2 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | -12.2 | -7.0 | -6.4 | -2.0 | -9.8 | -10.8 | -9.0 | -9.2 | -7.5 | -7.2 | -7.0 | -6.5 | -5.6 | -4.4 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 7.1 | 0.0 | 0.0 | 4.8 | 0.0 | 0.0 | 2.6 | 2.5 | 2.9 | 1.4 | -0.5 | -0.5 | -0.1 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | -17.6 | -6.3 | -10.8 | -4.6 | -14.8 | -16.8 | -10.5 | -8.9 | -3.6 | -1.9 | -7.0 | -8.2 | -10.1 | 1.4 |
| 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 | 129.7 | -344.8 | 232.2 | 138.9 | -363.8 | -30.9 | 262.9 | 146.1 | -19.7 |
|---|
| 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 | | -3.6 | 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 | 0.0 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 0.0 | -2.1 | -56.0 | -30.7 | -52.4 | 105.7 | 174.6 | -19.2 | -36.3 | 62.9 | 30.7 | -57.4 | -45.0 | 31.0 | -10.1 | 51.4 | 23.3 |
|---|
| Closing Cash Balance | | 0.0 | 432.9 | 434.9 | 490.9 | 521.7 | 574.0 | 468.3 | 293.7 | 301.1 | 337.4 | 274.6 | 243.9 | 301.3 | 346.3 | 315.3 | 325.4 | 274.1 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Closing Cash Balance | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.0 | 9.4 | 61.4 | 35.4 | 22.0 | 100.7 | 178.7 | 26.1 | 3.4 | -12.9 | 66.9 | -3.4 | -23.8 | 42.2 | -11.5 | 76.7 | 52.0 |
|---|
| Real Free Cash Flow | | -0.8 | 9.4 | 60.9 | 34.9 | 21.6 | 100.3 | 178.3 | 25.6 | 3.0 | -13.4 | 66.4 | -3.4 | -24.5 | 42.2 | -12.5 | 75.5 | 51.2 |
| 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 | | 9.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Real Free Cash Flow | | 9.7 | 0.0 | -0.3 | 0.0 | -0.5 | 0.0 | -0.3 | 0.0 | -0.5 | 0.0 |