IHS
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 1,582.0 | 1,582.0 | 1,711.2 | 2,125.5 | 1,961.3 | 1,579.7 | 1,403.1 | 1,231.1 | 1,168.1 | 2,184.3 | 2,230.8 | 1,840.6 | 1,529.9 | 1,325.6 | 1,075.5 |
|---|
| Cost of Revenues | | 760.2 | 717.8 | 890.5 | 1,084.7 | 1,156.9 | 907.4 | 838.4 | 811.0 | 766.7 | 819.2 | 879.1 | 748.2 | 624.5 | 558.5 | 457.9 |
|---|
| Gross Profit | | 821.9 | 864.2 | 820.7 | 1,040.8 | 804.4 | 672.3 | 564.7 | 420.1 | 401.4 | 1,365.2 | 1,351.7 | 1,092.4 | 905.4 | 767.1 | 617.6 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 254.0 | 455.1 | 433.3 | 439.6 | 437.8 | 420.3 | 435.4 | 417.7 | 509.8 | 467.0 |
|---|
| Cost of Revenues | | 96.5 | 239.0 | 211.0 | 213.7 | 227.8 | 201.7 | 206.7 | 257.4 | 248.1 | 365.0 |
|---|
| Gross Profit | | 157.6 | 216.1 | 222.3 | 225.9 | 210.0 | 218.5 | 228.7 | 160.4 | 261.7 | 102.0 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 421.4 | 501.2 | 336.5 | 180.2 | 495.0 | 125.2 | 795.4 | 828.2 | 681.0 | 534.0 | 453.5 | 358.0 |
|---|
| Depreciation & Amortization | | 365.7 | 381.7 | 362.7 | 435.6 | 469.3 | 382.9 | 435.5 | 384.5 | 317.3 | 235.5 | 202.1 | 158.7 | 118.2 | 88.0 | 59.5 |
|---|
| Total Operating Expenses | | 196.7 | 598.1 | 341.5 | 510.2 | 496.7 | 284.0 | 204.7 | 530.1 | 181.3 | 1,876.5 | 1,927.2 | 1,642.4 | 1,322.6 | 1,153.2 | 358.0 |
|---|
| Operating Income | | 625.2 | 266.1 | 479.1 | 530.7 | -141.1 | 31.0 | 331.9 | -98.1 | 205.9 | 307.8 | 303.6 | 198.2 | 207.3 | 172.5 | 186.7 |
| 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 | 99.7 | 79.1 |
|---|
| Depreciation & Amortization | | 92.5 | 94.8 | 89.0 | 89.4 | 65.8 | 91.3 | 87.2 | 89.9 | 97.4 | 107.3 |
|---|
| Total Operating Expenses | | 1.7 | 56.2 | 75.9 | 62.9 | -2.3 | 92.8 | 80.5 | 79.7 | 112.6 | 84.3 |
|---|
| Operating Income | | 155.9 | 159.9 | 146.4 | 163.0 | 212.3 | 125.8 | 148.2 | 80.7 | 149.1 | 7.5 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 70.7 | 35.9 | 18.7 | 25.0 | 15.8 | 25.5 | 5.1 | 14.7 | 18.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 344.1 | 317.3 | 443.6 | 446.6 | 872.0 | 422.0 | 212.3 | 211.6 | 188.4 | 71.0 | 55.4 | 44.6 | 20.6 | 11.3 | 2.0 |
|---|
| Other Expense | | 65.6 | 424.7 | -2,089.4 | -2,411.3 | -402.8 | -39.2 | -484.8 | -311.8 | -131.5 | -70.1 | -109.0 | -66.4 | -19.6 | -10.5 | -1.4 |
|---|
| IBT | | 690.8 | 690.8 | -1,610.2 | -1,880.7 | -543.9 | -8.1 | -152.9 | -410.0 | -86.0 | 237.8 | 194.5 | 131.8 | 187.7 | 162.0 | 185.4 |
|---|
| Income Tax Expense | | 86.4 | 86.4 | 34.0 | 107.5 | -73.5 | 18.0 | 169.8 | 13.5 | 46.7 | 48.9 | 54.6 | 23.1 | 29.6 | 26.7 | 44.0 |
|---|
| Net Income | | 143.6 | 143.6 | -1,632.0 | -1,976.6 | -470.4 | -26.1 | -322.7 | -423.5 | -132.8 | 240.2 | 194.5 | 131.7 | 158.2 | 135.4 | 141.3 |
| 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 | | 2.8 | 11.8 | 35.6 | 20.5 | -14.9 | 25.7 | 3.9 | 4.0 | 7.7 | 5.8 |
|---|
| Interest Expense | | 28.7 | 86.8 | 114.3 | 114.3 | -120.4 | 350.8 | 104.2 | 109.0 | 108.6 | 118.2 |
|---|
| Other Expense | | 209.6 | 28.5 | -78.7 | -93.8 | 24.1 | -325.1 | -236.2 | -1,640.0 | -625.3 | -256.2 |
|---|
| IBT | | 365.5 | 188.4 | 67.7 | 69.2 | 236.4 | -199.3 | -88.0 | -1,559.3 | -438.4 | -248.7 |
|---|
| Income Tax Expense | | -28.5 | 41.0 | 35.4 | 38.5 | -6.7 | 6.4 | 36.3 | -2.1 | 18.4 | 16.7 |
|---|
| Net Income | | -75.9 | 151.0 | 35.4 | 33.1 | 246.5 | -204.1 | -121.1 | -1,553.3 | -453.6 | -263.4 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | $0.00 | $0.00 | $0.00 | $-5.93 | $-1.42 | $-0.09 | $-0.98 | $-1.29 | $-0.40 | $3.51 | $2.85 | $1.98 | $2.40 | $2.09 | $2.21 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-5.93 | $-1.40 | $-0.08 | $-0.98 | $-1.29 | $-0.40 | $3.47 | $2.81 | $1.95 | $2.37 | $2.06 | $2.18 |
|---|
| Shares Outstanding | | 335.5 | 335.0 | 333.1 | 333.2 | 331.0 | 301.2 | 328.1 | 328.1 | 328.1 | 68.5 | 68.2 | 66.4 | 65.8 | 64.9 | 64.0 |
|---|
| Diluted Shares Outstanding | | 335.5 | 341.6 | 333.1 | 333.2 | 336.0 | 321.5 | 328.1 | 328.1 | 328.1 | 69.3 | 69.1 | 67.4 | 66.7 | 65.7 | 64.7 |
| 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 | $-1.36 | $-0.79 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-1.36 | $-0.79 |
|---|
| Shares Outstanding | | 335.5 | 343.2 | 321.8 | 331.0 | 333.1 | 334.7 | 333.1 | 332.6 | 332.5 | 334.0 |
|---|
| Diluted Shares Outstanding | | 335.5 | 342.8 | 354.0 | 331.0 | 337.7 | 334.7 | 333.1 | 332.6 | 332.5 | 334.0 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 445.7 | 578.0 | 293.8 | 514.1 | 916.5 | 585.4 | 898.8 | 291.6 | 153.2 | 258.4 | 345.0 | 234.7 | 200.7 |
|---|
| Short Term 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 |
|---|
| Total Cash & ST Investments | | 445.7 | 578.0 | 293.8 | 514.1 | 916.5 | 585.4 | 898.8 | 291.6 | 153.2 | 258.4 | 345.0 | 234.7 | 200.7 |
|---|
| Accounts Receivable | | 378.8 | 300.3 | 580.6 | 664.6 | 469.3 | 290.3 | 258.3 | 355.9 | 421.4 | 459.3 | 372.1 | 326.0 | 256.6 |
|---|
| Inventory | | 33.6 | 30.7 | 40.6 | 74.2 | 42.0 | 49.2 | 48.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 24.2 | 15.3 | 57.6 | 0.0 | 1.1 | 1.6 | 6.3 | 307.8 | 196.1 | 163.2 | 146.8 | 137.4 | 95.4 |
|---|
| Total Current Assets | | 882.3 | 924.3 | 972.6 | 1,252.9 | 1,427.8 | 989.3 | 1,223.7 | 955.3 | 770.6 | 880.8 | 863.9 | 698.1 | 552.7 |
| 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 | | 647.6 | 531.8 | 629.0 | 578.0 | 397.5 | 445.7 | 333.2 | 293.8 | 425.4 | 433.0 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 647.6 | 531.8 | 629.0 | 578.0 | 397.5 | 445.7 | 333.2 | 293.8 | 425.4 | 433.0 |
|---|
| Accounts Receivable | | 181.7 | 313.8 | 287.9 | 300.3 | 423.2 | 378.8 | 296.3 | 580.6 | 177.1 | 558.3 |
|---|
| Inventory | | 40.8 | 39.0 | 44.3 | 30.7 | 31.9 | 33.6 | 39.9 | 40.6 | 60.4 | 32.6 |
|---|
| Other Current Assets | | 199.1 | 99.9 | 0.0 | 15.3 | 0.2 | 24.2 | 66.7 | 57.6 | 503.3 | 444.7 |
|---|
| Total Current Assets | | 1,069.2 | 984.5 | 961.2 | 924.3 | 852.7 | 882.3 | 736.1 | 972.6 | 1,138.6 | 1,078.2 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 2,218.0 | 2,051.7 | 2,627.1 | 3,039.4 | 2,229.5 | 1,927.1 | 1,925.8 | 314.4 | 301.4 | 245.6 | 163.0 | 128.4 | 93.2 |
|---|
| Goodwill | | 442.5 | 403.2 | 619.3 | 760.3 | 869.3 | 656.3 | 518.1 | 3,287.5 | 3,157.3 | 3,065.2 | 1,959.2 | 1,722.3 | 1,120.8 |
|---|
| Intangible Assets | | 804.6 | 674.0 | 933.0 | 1,053.3 | 701.4 | 690.8 | 449.6 | 1,014.7 | 1,091.1 | 1,144.5 | 554.6 | 514.9 | 384.6 |
|---|
| Long-Term Investments | | 86.0 | 117.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 45.7 | 32.6 | 148.8 | 136.5 | 234.6 | 170.7 | 42.6 | 24.6 | -53.8 | -47.3 | -46.5 | -36.0 | -1,632.1 |
|---|
| Total Long-Term Assets | | 3,657.8 | 3,352.7 | 4,392.1 | 5,067.9 | 4,045.9 | 3,458.3 | 2,941.0 | 4,645.7 | 4,577.8 | 4,478.8 | 2,685.3 | 2,375.0 | 1,598.6 |
|---|
| Total Assets | | 4,540.2 | 4,277.0 | 5,364.7 | 6,320.9 | 5,473.7 | 4,447.6 | 4,164.7 | 5,601.1 | 5,348.4 | 5,359.6 | 3,549.2 | 3,073.0 | 552.7 |
| 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 | | 2,161.8 | 2,095.1 | 2,100.5 | 2,051.7 | 2,244.0 | 2,218.0 | 2,383.4 | 2,627.1 | 2,715.4 | 2,845.3 |
|---|
| Goodwill | | 441.3 | 430.7 | 417.8 | 403.2 | 442.0 | 442.5 | 468.0 | 619.3 | 638.5 | 664.5 |
|---|
| Intangible Assets | | 707.7 | 714.9 | 696.7 | 674.0 | 809.7 | 804.6 | 862.0 | 933.0 | 908.8 | 973.1 |
|---|
| Long-Term Investments | | 0.0 | 114.7 | 109.3 | 117.8 | 158.4 | 0.0 | 0.0 | 73.4 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 303.3 | 61.0 | 54.5 | 32.6 | 0.0 | 131.7 | 93.2 | 75.4 | 78.1 | 64.1 |
|---|
| Total Long-Term Assets | | 3,614.1 | 3,505.3 | 3,454.9 | 3,352.7 | 3,718.5 | 3,657.8 | 3,870.0 | 4,392.1 | 4,401.7 | 4,606.2 |
|---|
| Total Assets | | 4,683.3 | 4,489.8 | 4,416.1 | 4,277.0 | 4,571.2 | 4,540.2 | 4,606.1 | 5,364.7 | 5,540.3 | 5,684.3 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 208.5 | 232.9 | 330.6 | 669.1 | 499.4 | 301.8 | 338.4 | 59.2 | 52.2 | 57.0 | 52.1 | 32.4 | 35.9 |
|---|
| Short-Term Debt | | 247.9 | 210.8 | 545.3 | 525.4 | 258.2 | 214.4 | 122.0 | 36.0 | 36.3 | 395.5 | 170.1 | 144.6 | 19.1 |
|---|
| Other Current Liabilities | | 205.4 | 102.9 | 229.0 | -14.5 | 52.5 | 165.2 | 103.4 | 312.4 | 270.4 | 233.9 | 139.4 | 152.7 | 489.8 |
|---|
| Current Liabilities | | 707.9 | 693.6 | 1,222.0 | 1,266.4 | 830.6 | 683.6 | 566.5 | 960.1 | 955.1 | 1,246.4 | 876.9 | 816.9 | 578.3 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 196.5 | 349.0 | 398.3 | 232.9 | 400.9 | 208.5 | 238.6 | 330.6 | 356.1 | 344.5 |
|---|
| Short-Term Debt | | 232.4 | 194.9 | 299.1 | 210.8 | 270.7 | 247.9 | 272.4 | 545.3 | 544.8 | 525.7 |
|---|
| Other Current Liabilities | | 238.2 | 45.3 | 10.4 | 102.9 | 10.7 | 144.9 | 142.5 | 229.0 | 165.7 | 136.4 |
|---|
| Current Liabilities | | 667.1 | 641.2 | 755.5 | 693.6 | 740.4 | 707.9 | 783.2 | 1,222.0 | 1,232.1 | 1,156.1 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 3,421.9 | 3,689.7 | 3,567.5 | 3,423.6 | 2,727.0 | 2,303.6 | 2,118.4 | 2,095.2 | 1,806.1 | 1,779.1 | 890.9 | 658.9 | 19.1 |
|---|
| Capital Leases | | 492.7 | 552.5 | 602.0 | 604.5 | 376.1 | 314.7 | 184.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 121.0 | 100.5 | 137.1 | 186.3 | 118.2 | 177.2 | 19.8 | 259.5 | 347.4 | 361.3 | 139.2 | 123.9 | 33.5 |
|---|
| Total Liabilities | | 4,829.8 | 4,572.8 | 5,017.4 | 4,962.2 | 3,747.7 | 3,223.5 | 2,734.4 | 3,400.2 | 3,188.9 | 3,452.7 | 1,964.9 | 1,688.3 | 33.5 |
| 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 | | 3,663.0 | 3,639.5 | 3,658.3 | 3,689.7 | 3,868.2 | 3,914.6 | 3,777.6 | 3,567.5 | 3,591.2 | 3,532.9 |
|---|
| Capital Leases | | 624.7 | 594.8 | 574.8 | 552.5 | 607.2 | 582.8 | 581.7 | 510.8 | 593.9 | 592.4 |
|---|
| Def. Tax Liability | | 0.0 | 94.3 | 98.0 | 100.5 | 127.9 | 121.0 | 123.3 | 137.1 | 141.8 | 154.6 |
|---|
| Total Liabilities | | 4,645.2 | 4,588.2 | 4,600.5 | 4,572.8 | 4,837.2 | 4,829.8 | 4,769.3 | 5,017.4 | 5,055.5 | 4,933.6 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 5,399.2 | 100.0 | 5,394.8 | 5,312.0 | 5,223.5 | 4,530.9 | 4,530.9 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.0 |
|---|
| Retained Earnings | | -6,963.8 | -6,925.4 | -5,293.4 | -3,319.1 | -2,860.2 | -2,835.4 | -2,513.4 | 1,655.3 | 1,415.1 | 1,220.5 | 1,088.8 | 930.6 | 860.5 |
|---|
| Comprehensive Income | | 1,072.3 | 1,063.7 | 8.4 | -861.4 | -780.3 | -485.5 | -587.2 | -191.2 | -106.7 | -57.0 | -46.7 | -49.2 | -124.6 |
|---|
| Total Common Equity | | -492.3 | -454.6 | 109.8 | 1,131.4 | 1,583.0 | 1,210.0 | 1,430.3 | 2,200.9 | 2,159.5 | 1,907.0 | 1,584.4 | 1,384.7 | 519.2 |
| 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 | | 5,419.7 | 5,419.7 | 5,418.4 | 100.0 | 5,399.6 | 5,399.2 | 5,397.7 | 99.8 | 5,391.4 | 5,401.4 |
|---|
| Retained Earnings | | -6,724.5 | -6,875.5 | -6,892.3 | -6,925.4 | -7,171.9 | -6,967.8 | -6,846.7 | -5,289.4 | -4,814.3 | -4,550.9 |
|---|
| Comprehensive Income | | 1,169.0 | 1,185.0 | 1,121.6 | 1,063.7 | 1,299.9 | 1,076.3 | 1,059.0 | 4.4 | -321.4 | -336.2 |
|---|
| Total Common Equity | | -135.8 | -270.8 | -352.3 | -454.6 | -472.4 | -492.3 | -390.0 | 109.8 | 255.6 | 514.3 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 4,162.4 | 3,900.5 | 4,112.8 | 3,948.9 | 2,985.2 | 2,518.0 | 2,240.4 | 2,131.2 | 1,842.4 | 2,174.6 | 1,061.0 | 803.5 | 38.1 |
|---|
| Book Value | | -289.6 | -295.8 | 347.4 | 1,358.6 | 1,726.0 | 1,224.2 | 1,430.3 | 2,200.9 | 2,159.5 | 1,907.0 | 1,584.4 | 1,384.7 | 519.2 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 173.9 | 172.4 | 167.9 | 158.8 | 206.5 | 202.7 | 226.9 | 237.5 | 229.2 | 236.4 |
|---|
| Book Value | | -135.8 | -270.8 | -352.3 | -454.6 | -472.4 | -492.3 | -390.0 | 109.8 | 255.6 | 514.3 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -2,376.7 | 621.2 | -1,610.2 | -1,976.6 | -543.9 | -8.1 | -152.9 | -410.0 | -86.0 | 240.2 | 194.5 | 131.7 | 158.2 | 135.4 | 141.3 |
|---|
| Depreciation & Amortization | | 381.6 | 381.7 | 362.7 | 444.7 | 469.3 | 382.9 | 408.7 | 384.5 | 317.3 | 235.5 | 202.1 | 158.7 | 118.2 | 88.0 | 59.5 |
|---|
| Stock-Based Compensation | | 14.5 | 0.0 | 27.9 | 13.4 | 13.3 | 11.8 | 8.3 | 351.1 | -5.1 | 135.4 | 167.4 | 162.5 | 121.5 | 86.2 | 66.5 |
|---|
| Change Working Capital | | -290.9 | 13.2 | -158.7 | -225.0 | -46.2 | -69.8 | -157.8 | -18.1 | -67.1 | 179.7 | 181.1 | -352.5 | 105.7 | -93.2 | 110.4 |
|---|
| Change In Accounts Receivable | | -345.7 | 1.4 | -200.6 | -295.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 56.1 | 36.4 | -24.4 | -35.4 | -35.1 | 37.9 |
|---|
| Change In Accounts Payable | | 72.4 | 22.6 | 0.0 | 59.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.1 | -11.4 | -10.1 | 22.4 | -4.3 | 3.0 |
|---|
| Change In Inventories | | -19.0 | -10.8 | -15.0 | 11.2 | -37.8 | 6.7 | -8.5 | -27.1 | 4.6 | 132.5 | 340.6 | 47.6 | 131.8 | 65.0 | 95.0 |
|---|
| Other Non-cash Items | | 3,385.8 | -346.6 | 2,107.5 | 3,724.8 | 1,014.9 | 779.3 | 467.4 | 251.7 | 246.8 | -143.2 | -106.8 | 430.1 | -172.9 | 127.3 | -115.0 |
|---|
| Cash from Operations | | 361.6 | 0.0 | 0.0 | 853.5 | 907.3 | 750.2 | 635.3 | 641.9 | 462.3 | 612.6 | 628.1 | 496.2 | 314.4 | 342.1 | 266.2 |
| 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 | | 401.7 | 151.0 | 67.6 | 69.2 | 236.4 | -204.1 | -88.0 | -1,559.3 | -453.6 | -248.7 |
|---|
| Depreciation & Amortization | | 92.5 | 94.8 | 89.0 | 89.4 | 96.7 | 96.0 | 87.2 | 87.6 | 97.4 | 104.9 |
|---|
| Stock-Based Compensation | | 0.0 | 6.0 | 8.5 | 5.5 | 18.1 | 1.8 | 4.9 | 3.2 | 3.8 | 2.7 |
|---|
| Change Working Capital | | 39.2 | 5.6 | 9.9 | -33.6 | 92.1 | -67.4 | -95.2 | -96.6 | -99.8 | 2.4 |
|---|
| Change In Accounts Receivable | | 27.3 | 6.0 | -41.6 | 10.4 | 53.6 | -67.0 | -111.8 | -75.3 | -95.6 | -61.4 |
|---|
| Change In Accounts Payable | | 12.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -19.9 | 91.6 |
|---|
| Change In Inventories | | -0.5 | -0.4 | 4.1 | -14.2 | -9.2 | -0.4 | 6.0 | -11.4 | 15.7 | -29.2 |
|---|
| Other Non-cash Items | | -363.0 | -6.1 | 62.7 | 69.8 | -98.9 | 348.2 | 225.8 | 1,641.0 | 834.7 | 257.7 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 84.0 | 224.8 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -376.2 | -252.1 | -265.0 | -576.0 | -559.4 | -402.5 | -229.2 | -258.3 | -378.0 | -122.9 | -114.5 | -90.7 | -64.7 | -54.3 | -31.8 |
|---|
| Acquisitions | | 3.1 | 171.8 | 119.0 | -1.6 | -735.7 | -401.0 | -542.9 | 0.0 | 0.0 | -369.9 | -210.4 | -1,487.0 | -306.3 | -730.1 | -334.5 |
|---|
| Investments | | -91.1 | 0.0 | -43.7 | -183.4 | -512.1 | -103.6 | 0.0 | 0.0 | 0.0 | -248.9 | -59.9 | -97.2 | -92.8 | -32.2 | -26.4 |
|---|
| Sales of Investment | | 220.1 | 0.0 | 211.5 | 36.2 | 270.8 | 7.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 175.1 | 0.0 | 0.0 | 2.5 | 19.1 | 21.7 | 13.6 | 22.5 | 113.4 | 245.7 | 49.3 | 85.7 | 88.6 | 23.4 | 21.5 |
|---|
| Cash from Investing | | -237.3 | 0.0 | 0.0 | -722.2 | -1,517.3 | -877.9 | -758.5 | -235.8 | -264.6 | -496.0 | -335.4 | -1,589.2 | -375.3 | -793.2 | -371.3 |
| 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 | | -83.0 | -74.4 | -46.3 | -56.5 | -75.7 | -61.9 | -62.0 | -65.3 | -98.3 | -146.7 |
|---|
| Acquisitions | | 179.5 | 0.0 | 0.0 | 0.0 | 114.9 | 0.0 | 4.1 | 0.0 | 1.4 | -4.5 |
|---|
| Investments | | 0.0 | 0.0 | -14.0 | -1.8 | -3.1 | 0.0 | -6.3 | -30.3 | 4.5 | -59.2 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.4 | 9.1 | 2.7 | 0.0 | 1.9 | 202.8 | -0.5 | 15.9 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.8 | 6.3 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -93.7 | -188.1 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -493.3 | 0.0 | 0.0 | 223.8 | -583.1 | -716.8 | -139.1 | -1,680.6 | -89.1 | -261.2 | -2,817.2 | -268.9 | -493.1 | -444.8 | -43.3 |
|---|
| Debt Issued | | 597.2 | 3,900.5 | -212.3 | 387.7 | 1,546.9 | 1,184.1 | 416.6 | 3,921.0 | 89.1 | 550.0 | 2,485.0 | 1,382.5 | 750.6 | 1,210.1 | 81.4 |
|---|
| 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 |
|---|
| Repurchase of Common Stock | | -10.0 | 0.0 | 0.0 | -10.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -248.9 | -59.9 | -97.2 | -92.8 | -32.2 | -26.4 |
|---|
| Dividends Paid | | 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 Financing Activities | | 181.6 | 0.0 | 0.0 | -376.1 | 981.4 | 1,241.1 | 10.9 | 1,542.3 | -113.6 | 555.5 | 2,479.3 | 1,372.5 | 765.3 | 959.8 | 251.3 |
|---|
| Cash from Financing | | 12.9 | 0.0 | 0.0 | -162.3 | 398.2 | 524.3 | -128.1 | -138.3 | -202.8 | 45.5 | -397.9 | 1,006.5 | 179.4 | 482.8 | 181.6 |
| 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 | -49.1 | 77.2 |
|---|
| Debt Issued | | 3,895.4 | 61.0 | -123.0 | 56.9 | -238.4 | -23.5 | 112.4 | -62.8 | 25.9 | 154.7 |
|---|
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -4.3 | -5.7 |
|---|
| 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 | -19.9 | -100.6 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -73.3 | -29.1 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 12.7 | 247.7 | 284.1 | -220.3 | -402.4 | 331.1 | -313.4 | 265.4 | -12.7 | 140.0 | -105.2 | -86.6 | 110.3 | 34.0 | 76.5 |
|---|
| Closing Cash Balance | | 445.7 | 825.7 | 578.0 | 293.8 | 514.1 | 916.5 | 585.4 | 898.8 | 633.5 | 291.6 | 153.2 | 258.4 | 345.0 | 234.7 | 200.7 |
| 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 | | 178.1 | 118.4 | -95.9 | 51.0 | 180.5 | -48.2 | 112.5 | 39.4 | -131.6 | -7.6 |
|---|
| Closing Cash Balance | | 825.7 | 651.5 | 533.1 | 629.0 | 578.0 | 397.5 | 445.7 | 333.2 | 293.8 | 425.4 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -14.6 | 417.5 | 460.3 | 254.7 | 347.9 | 347.7 | 406.1 | 383.7 | 84.3 | 489.7 | 513.6 | 405.4 | 249.6 | 287.7 | 234.4 |
|---|
| Real Free Cash Flow | | -29.1 | 417.5 | 432.4 | 241.3 | 334.7 | 335.9 | 397.7 | 32.6 | 89.3 | 354.3 | 346.3 | 243.0 | 128.1 | 201.5 | 167.9 |
| 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 | | 87.4 | 176.9 | 191.4 | 143.7 | 267.9 | 112.6 | 71.6 | 8.9 | -14.3 | 78.1 |
|---|
| Real Free Cash Flow | | 87.4 | 170.9 | 182.9 | 138.2 | 249.8 | 110.8 | 66.7 | 5.7 | -18.1 | 75.4 |