INBK
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 318.0 | 322.9 | 333.4 | 84.4 | 113.9 | 114.8 | 98.8 | 78.6 | 70.1 | 63.5 | 52.9 | 40.3 | 28.9 | 26.3 | 26.3 | 18.4 |
|---|
| Cost of Revenues | | 278.7 | 278.7 | 221.7 | 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 | | 39.3 | 44.2 | 111.7 | 84.4 | 113.9 | 114.8 | 98.8 | 78.6 | 70.1 | 63.5 | 52.9 | 40.3 | 28.9 | 26.3 | 26.3 | 18.4 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 89.4 | 57.9 | 84.9 | 85.7 | 92.4 | 85.5 | 80.4 | 75.1 | 23.6 | 22.8 |
|---|
| Cost of Revenues | | 59.7 | 88.8 | 66.5 | 63.7 | 61.5 | 56.6 | 53.7 | 49.9 | 0.0 | 0.0 |
|---|
| Gross Profit | | 29.7 | -30.9 | 18.4 | 22.1 | 30.9 | 28.9 | 26.7 | 25.2 | 23.6 | 22.8 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 51.8 | 46.3 | 44.3 | 39.2 | 32.1 | 28.8 | 25.9 | 21.5 | 17.7 | 15.4 | 13.7 | 11.2 | 7.9 |
|---|
| Depreciation & Amortization | | 5.2 | 0.0 | 8.5 | 5.7 | 8.7 | 8.8 | 7.8 | 7.7 | 5.7 | 5.3 | 3.8 | 1.9 | 1.9 | 2.3 | 0.3 | 0.3 |
|---|
| Total Operating Expenses | | 90.1 | 95.0 | 84.2 | 79.4 | 8.4 | -58.2 | -64.9 | -51.5 | 7.1 | 5.5 | 5.0 | 4.1 | 3.4 | 4.1 | -10.0 | -4.8 |
|---|
| Operating Income | | -50.9 | -50.9 | 27.5 | 8.8 | 91.5 | 56.6 | 33.9 | 27.2 | 77.2 | 53.6 | 37.2 | 24.4 | 15.4 | 14.2 | 16.3 | 13.6 |
| 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 | 15.8 | 15.8 |
|---|
| Depreciation & Amortization | | 0.0 | 2.2 | 1.9 | 1.1 | 2.4 | 2.2 | 2.0 | 1.9 | 2.7 | 0.1 |
|---|
| Total Operating Expenses | | 24.2 | 23.6 | 20.3 | 22.0 | 22.6 | 21.3 | 20.7 | 19.6 | 20.1 | 19.8 |
|---|
| Operating Income | | 5.5 | -54.5 | -1.9 | 0.0 | 8.3 | 7.6 | 6.0 | 5.6 | 3.6 | 3.1 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 320.2 | 320.2 | 291.9 | 239.4 | 156.9 | 133.9 | 136.9 | 147.4 | 115.5 | 84.7 | 58.9 | 41.4 | 31.2 | 25.5 | 24.1 | 23.9 |
|---|
| Interest Expense | | 206.4 | 206.4 | 204.5 | 164.5 | 59.8 | 47.3 | 72.3 | 84.4 | 53.2 | 30.7 | 19.2 | 10.7 | 8.9 | 8.1 | 8.5 | 9.6 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | -3.9 | -51.4 | 0.0 | 0.0 | 0.0 | -53.2 | -30.7 | -19.2 | -10.7 | -8.9 | -8.1 | -8.5 | -9.6 |
|---|
| IBT | | -50.9 | -50.9 | 27.5 | 4.9 | 40.1 | 56.6 | 33.9 | 27.2 | 24.0 | 22.9 | 18.0 | 13.7 | 6.5 | 6.2 | 7.8 | 4.0 |
|---|
| Income Tax Expense | | -15.7 | -15.7 | 2.3 | -3.5 | 4.6 | 8.5 | 4.4 | 1.9 | 2.1 | 7.7 | 5.9 | 4.7 | 2.1 | 1.6 | 2.2 | 0.8 |
|---|
| Net Income | | -35.2 | -35.2 | 25.3 | 8.4 | 35.5 | 48.1 | 29.5 | 25.2 | 21.9 | 15.2 | 12.1 | 8.9 | 4.3 | 4.6 | 5.6 | 3.2 |
| 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 | | 78.1 | 84.4 | 80.9 | 76.8 | 77.8 | 75.0 | 71.0 | 68.2 | 66.3 | 63.0 |
|---|
| Interest Expense | | 47.7 | 54.0 | 52.9 | 51.7 | 54.2 | 53.2 | 49.6 | 47.4 | 5.4 | 45.6 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.3 | -1.1 |
|---|
| IBT | | 5.5 | -54.5 | -1.9 | 0.0 | 8.3 | 7.6 | 6.0 | 5.6 | 3.6 | 3.1 |
|---|
| Income Tax Expense | | 0.2 | -13.0 | -2.1 | -0.9 | 1.0 | 0.6 | 0.2 | 0.4 | 0.6 | 0.3 |
|---|
| Net Income | | 5.3 | -41.6 | 0.2 | 0.9 | 7.3 | 7.0 | 5.8 | 5.2 | 4.1 | 3.4 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.95 | $3.73 | $4.85 | $2.99 | $2.51 | $2.31 | $2.14 | $2.32 | $1.97 | $0.96 | $1.51 | $1.95 | $1.11 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.95 | $3.70 | $4.82 | $2.99 | $2.51 | $2.30 | $2.13 | $2.30 | $1.96 | $0.96 | $1.51 | $1.95 | $1.11 |
|---|
| Shares Outstanding | | 8.7 | 8.7 | 8.7 | 8.8 | 9.5 | 9.9 | 9.8 | 10.0 | 9.5 | 7.1 | 5.2 | 4.5 | 4.5 | 3.0 | 2.9 | 2.9 |
|---|
| Diluted Shares Outstanding | | 8.8 | 8.7 | 8.8 | 8.9 | 9.6 | 10.0 | 9.8 | 10.0 | 9.5 | 7.1 | 5.2 | 4.6 | 4.5 | 3.1 | 2.9 | 2.9 |
| 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 | $0.48 | $0.39 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.47 | $0.39 |
|---|
| Shares Outstanding | | 8.7 | 8.7 | 8.7 | 8.7 | 8.7 | 8.7 | 8.6 | 8.7 | 8.7 | 8.7 |
|---|
| Diluted Shares Outstanding | | 8.8 | 8.7 | 8.8 | 8.8 | 8.8 | 8.8 | 8.7 | 8.8 | 8.7 | 8.8 |
| Current Assets |
|
TTM |
2024 | 2023 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 396.8 | 466.4 | 405.9 | 256.6 | 443.0 | 419.8 | 327.4 | 188.7 | 48.0 | 39.7 | 26.2 | 30.3 | 56.2 | 32.5 | 34.8 |
|---|
| Short Term Investments | | 488.6 | 413.3 | 474.9 | 390.4 | 603.0 | 497.6 | 540.9 | 481.3 | 473.3 | 456.7 | 213.7 | 137.5 | 181.4 | 156.7 | 149.3 |
|---|
| Total Cash & ST Investments | | 396.8 | 879.7 | 880.8 | 646.9 | 1,046.0 | 917.4 | 868.2 | 670.1 | 521.3 | 496.4 | 239.9 | 167.8 | 237.6 | 189.2 | 184.0 |
|---|
| Accounts Receivable | | 947.1 | 973.1 | 26.7 | 1,005.2 | 928.7 | 1,031.9 | 1,081.6 | 974.0 | 828.4 | 628.6 | 383.3 | 200.1 | 2.9 | 2.2 | 2.1 |
|---|
| Inventory | | -1,343.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -192.6 | 6.4 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 424.9 | 0.0 | 433.0 | -1,223.3 | 0.0 | 0.0 | 0.0 | 1,378.2 | 910.8 | 241.3 | 419.8 | 645.9 | 362.2 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 424.9 | 1,852.9 | 1,313.8 | 428.9 | 1,974.7 | 1,949.3 | 1,949.8 | 3,022.2 | 2,260.5 | 1,366.2 | 1,043.0 | 821.2 | 609.1 | 0.8 | 186.2 |
| 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 | | 787.7 | 446.4 | 394.5 | 466.4 | 712.5 | 396.8 | 481.3 | 405.9 | 521.2 | 465.6 |
|---|
| Short Term Investments | | 471.0 | 478.8 | 510.3 | 413.3 | 575.3 | 488.6 | 482.4 | 474.9 | 450.8 | 379.4 |
|---|
| Total Cash & ST Investments | | 1,258.7 | 925.2 | 904.8 | 879.7 | 1,287.7 | 885.4 | 963.7 | -8.3 | 972.0 | 845.0 |
|---|
| Accounts Receivable | | 134.2 | 996.8 | 975.5 | 973.1 | 951.6 | 947.1 | 959.9 | 0.0 | 957.6 | 1,020.8 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -947.0 | -545.1 | -489.8 |
|---|
| Other Current Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 433.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 1,392.9 | 1,922.0 | 1,880.3 | 1,852.9 | 2,239.4 | 1,832.5 | 1,923.6 | 433.0 | 1,929.7 | 1,865.9 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 72.5 | 71.5 | 73.5 | 72.7 | 59.8 | 37.6 | 14.6 | 10.7 | 10.1 | 10.0 | 8.5 | 7.1 | 7.1 | 0.0 | 0.0 |
|---|
| Goodwill | | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 |
|---|
| Intangible Assets | | 13.0 | 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 | | 443.6 | 3,659.5 | 702.0 | 579.6 | 662.6 | 565.9 | 602.7 | 504.1 | 492.5 | 473.4 | 213.7 | 137.5 | 181.4 | 156.7 | 149.3 |
|---|
| Other Long-Term Assets | | 111.6 | 149.4 | -702.0 | -579.6 | -727.1 | -608.1 | -622.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -161.4 | -154.0 |
|---|
| Total Long-Term Assets | | 4,918.4 | 3,885.0 | 78.2 | 77.4 | 727.1 | 608.1 | 622.0 | 519.5 | 507.2 | 488.1 | 226.9 | 149.3 | 193.2 | 161.4 | 154.0 |
|---|
| Total Assets | | 5,343.3 | 5,737.9 | 5,167.6 | 4,543.1 | 4,211.0 | 4,246.2 | 4,100.1 | 3,541.7 | 2,767.7 | 1,854.3 | 1,269.9 | 970.5 | 802.3 | 636.4 | 585.4 |
| 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 | | 68.8 | 69.9 | 70.5 | 71.5 | 72.2 | 72.5 | 73.2 | 73.5 | 74.2 | 73.5 |
|---|
| Goodwill | | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.6 | 9.6 | 8.3 |
|---|
| Long-Term Investments | | 3,994.3 | 3,914.5 | 3,740.4 | 3,659.5 | 3,362.6 | 3,288.5 | 3,194.1 | 453.8 | 682.8 | 610.0 |
|---|
| Other Long-Term Assets | | 178.5 | 161.4 | 155.7 | 149.4 | 144.5 | 145.1 | 145.0 | 96.7 | -761.6 | -688.2 |
|---|
| Total Long-Term Assets | | 4,246.3 | 4,150.6 | 3,971.3 | 3,885.0 | 3,583.9 | 3,510.8 | 3,417.0 | 4,734.6 | 761.6 | 688.2 |
|---|
| Total Assets | | 5,639.2 | 6,072.6 | 5,851.6 | 5,737.9 | 5,823.3 | 5,343.3 | 5,340.7 | 5,167.6 | 5,169.0 | 4,947.0 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 3.4 | 2.5 | 3.8 | 2.9 | 2.0 | 1.4 | 3.8 | 1.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Short-Term Debt | | 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 | | 126.4 | 4,933.2 | 14.2 | -2.9 | -2.0 | -1.4 | -3.8 | -1.1 | -0.3 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 |
|---|
| Current Liabilities | | 129.9 | 4,935.7 | 18.0 | 2.9 | 2.0 | 1.4 | 3.8 | 1.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 1.2 | 1.6 | 1.6 | 2.5 | 2.8 | 3.4 | 3.4 | 3.8 | 3.0 | 3.3 |
|---|
| 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 | | 4,915.4 | 5,298.8 | 4,945.6 | 4,933.2 | 4,797.7 | 4,273.9 | 4,273.8 | 14.2 | 1,722.7 | 15.5 |
|---|
| Current Liabilities | | 4,916.7 | 5,300.4 | 4,947.3 | 4,935.7 | 4,800.5 | 4,277.3 | 4,277.2 | 3,366.0 | 3.0 | 3.3 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 680.0 | 400.2 | 464.8 | 719.5 | 619.2 | 594.5 | 584.4 | 559.0 | 446.9 | 226.6 | 203.7 | 109.8 | 34.6 | 40.7 | 40.6 |
|---|
| 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 | 0.0 |
|---|
| Def. Tax Liability | | 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 Liabilities | | 4,971.3 | 5,353.8 | 4,804.8 | 4,178.1 | 3,830.7 | 3,915.2 | 3,795.2 | 3,253.0 | 2,543.6 | 1,700.4 | 1,165.5 | 873.7 | 711.4 | 575.0 | 530.0 |
| 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 | | 354.9 | 369.8 | 500.2 | 400.2 | 620.1 | 680.0 | 679.9 | 464.8 | 719.7 | 719.6 |
|---|
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 5,287.0 | 5,682.3 | 5,463.9 | 5,353.8 | 5,438.1 | 4,971.3 | 4,973.9 | 4,804.8 | 4,821.3 | 4,592.7 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 185.2 | 186.1 | 184.7 | 192.9 | 218.9 | 221.4 | 219.4 | 227.6 | 172.0 | 119.5 | 72.6 | 71.8 | 71.4 | 41.5 | 41.3 |
|---|
| Retained Earnings | | 217.4 | 230.6 | 207.5 | 205.7 | 172.4 | 126.7 | 99.7 | 77.7 | 57.1 | 43.7 | 33.0 | 25.1 | 21.9 | 18.0 | 12.9 |
|---|
| Comprehensive Income | | -30.6 | -32.7 | -29.4 | -33.6 | -11.0 | -17.2 | -14.2 | -16.5 | -5.0 | -9.3 | -1.2 | -0.1 | -2.4 | 1.8 | 1.2 |
|---|
| Total Common Equity | | 372.0 | 384.1 | 362.8 | 365.0 | 380.3 | 330.9 | 304.9 | 288.7 | 224.1 | 153.9 | 104.3 | 96.8 | 90.9 | 61.4 | 55.4 |
| 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 | | 186.6 | 186.1 | 185.9 | 186.1 | 185.6 | 185.2 | 184.7 | 184.7 | 185.1 | 186.5 |
|---|
| Retained Earnings | | 188.6 | 230.7 | 231.0 | 230.6 | 223.8 | 217.4 | 212.1 | 207.5 | 203.9 | 201.0 |
|---|
| Comprehensive Income | | -23.0 | -26.6 | -29.2 | -32.7 | -24.3 | -30.6 | -30.1 | -29.4 | -41.2 | -33.2 |
|---|
| Total Common Equity | | 352.2 | 390.2 | 387.7 | 384.1 | 385.1 | 372.0 | 366.7 | 362.8 | 347.7 | 354.3 |
| Other |
|
TTM |
2024 | 2023 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 680.0 | 400.2 | 719.8 | 719.5 | 619.2 | 594.5 | 584.4 | 559.0 | 446.9 | 226.6 | 203.7 | 109.8 | 34.6 | 40.7 | 40.6 |
|---|
| Book Value | | 372.0 | 384.1 | 362.8 | 365.0 | 380.3 | 330.9 | 304.9 | 288.7 | 224.1 | 153.9 | 104.3 | 96.8 | 90.9 | 61.4 | 55.4 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 352.2 | 390.2 | 387.7 | 384.1 | 385.1 | 372.0 | 366.7 | 362.8 | 347.7 | 354.3 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 18.5 | -35.2 | 25.3 | 8.4 | 35.5 | 48.1 | 29.5 | 25.2 | 21.9 | 15.2 | 12.1 | 8.9 | 4.3 | 4.6 | 5.6 | 3.2 |
|---|
| Depreciation & Amortization | | 6.7 | 0.0 | 8.5 | 5.7 | 8.7 | 8.8 | 7.8 | 7.7 | 5.7 | 5.3 | 3.8 | 1.9 | 1.9 | 2.3 | 0.3 | 0.3 |
|---|
| Stock-Based Compensation | | 1.7 | 0.0 | 1.8 | 1.3 | 2.0 | 2.4 | 2.1 | 1.7 | 1.6 | 1.0 | 0.7 | 0.8 | 0.5 | 0.5 | -5.1 | 0.1 |
|---|
| Change Working Capital | | -5.1 | 5.7 | 4.0 | -8.3 | 6.9 | 6.9 | 0.2 | -40.8 | -12.9 | -3.3 | -6.3 | -0.4 | 2.0 | -0.6 | 1.0 | 1.9 |
|---|
| Change In Accounts Receivable | | 1.6 | 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 | -0.1 | 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 |
|---|
| 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 |
|---|
| Other Non-cash Items | | 2.8 | 41.6 | -25.2 | 8.9 | 24.9 | -13.8 | -22.4 | -33.0 | 12.1 | 9.6 | 12.6 | -0.7 | -5.2 | 43.0 | -7.3 | -35.9 |
|---|
| Cash from Operations | | 7.7 | 0.0 | 0.0 | 11.7 | 82.7 | 54.8 | 13.1 | -43.6 | 29.4 | 24.6 | 26.5 | 10.9 | 2.0 | 41.5 | -5.7 | -31.4 |
| 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 | | 5.3 | -41.6 | 0.2 | 0.9 | 7.3 | 7.0 | 5.8 | 5.2 | 4.1 | 3.4 |
|---|
| Depreciation & Amortization | | 0.0 | 2.2 | 1.9 | 1.1 | 2.4 | 2.2 | 2.0 | 1.9 | 2.7 | 0.1 |
|---|
| Stock-Based Compensation | | 0.0 | 0.5 | 0.2 | 0.0 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 |
|---|
| Change Working Capital | | 19.0 | -3.0 | -12.1 | -2.8 | 4.8 | 3.6 | 1.4 | -6.6 | -1.0 | -0.6 |
|---|
| Change In Accounts Receivable | | 0.0 | -5.2 | -7.5 | -0.4 | 3.5 | -0.2 | 1.5 | -4.9 | 4.4 | 0.6 |
|---|
| 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 | | -0.5 | 78.9 | -80.4 | 33.6 | -21.1 | -12.9 | 6.4 | 1.9 | -3.4 | 4.9 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.6 | 4.2 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -3.7 | 0.0 | -2.6 | -5.4 | -17.5 | -29.9 | -25.6 | -4.1 | -2.2 | -1.5 | -3.2 | -2.5 | -0.9 | -7.2 | -0.3 | -0.2 |
|---|
| Acquisitions | | -182.4 | 0.0 | 0.0 | 0.0 | 0.0 | 176.8 | 0.0 | -229.8 | -593.2 | -869.5 | -297.9 | -219.8 | -230.4 | 0.0 | 0.3 | 0.2 |
|---|
| Investments | | -225.0 | -7.7 | -261.5 | -184.3 | -54.2 | -282.2 | -146.1 | -211.2 | -91.5 | -94.0 | -366.4 | -100.3 | -112.0 | -134.5 | -59.0 | -77.9 |
|---|
| Sales of Investment | | 81.0 | 0.0 | 111.0 | 72.2 | 88.1 | 174.8 | 196.7 | 122.7 | 62.5 | 77.5 | 92.0 | 21.8 | 159.1 | 101.8 | 49.8 | 69.7 |
|---|
| Other Investing Activities | | -12.1 | 0.0 | 0.0 | -357.0 | -617.4 | 4.4 | -69.9 | 9.0 | -14.2 | -20.7 | -11.3 | -3.2 | -2.4 | -145.5 | -31.0 | -32.0 |
|---|
| Cash from Investing | | -451.2 | 0.0 | 0.0 | -474.5 | -601.0 | 43.9 | -44.8 | -313.3 | -638.7 | -908.2 | -586.7 | -304.2 | -186.7 | -185.4 | -40.1 | -40.2 |
| 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 | | 0.0 | -0.1 | -0.7 | -0.2 | -0.5 | -0.6 | -0.6 | -0.9 | -0.4 | -1.8 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -92.7 | -89.7 |
|---|
| Investments | | 0.0 | -10.0 | 0.0 | -149.3 | -59.5 | -97.1 | -67.0 | -37.9 | -20.0 | -100.0 |
|---|
| Sales of Investment | | 0.0 | 42.4 | 44.6 | 32.9 | 37.5 | 27.7 | 22.2 | 22.9 | 18.3 | 17.2 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.0 | -1.3 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -95.9 | -175.7 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -295.0 | 0.0 | 0.0 | 0.0 | -515.0 | -475.0 | -440.0 | -605.0 | -263.0 | -321.8 | -158.0 | -216.0 | -95.0 | -22.0 | 0.0 | -5.0 |
|---|
| Debt Issued | | 255.4 | 400.2 | -319.6 | 719.8 | 615.3 | 499.6 | 450.1 | 630.4 | 375.1 | 542.1 | 180.9 | 309.9 | 170.2 | 15.9 | 0.1 | 45.6 |
|---|
| Issuance of Common Stock | | 43.4 | 0.0 | 0.0 | 0.0 | 0.0 | 406.7 | 0.0 | 1,113.0 | 54.3 | 51.6 | 46.2 | 0.0 | 0.0 | 29.1 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -2.8 | -0.5 | -0.3 | -9.3 | -27.8 | -4.4 | 0.0 | -9.8 | -0.2 | 1,164.1 | 687.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -2.1 | 0.0 | 0.0 | -2.2 | -2.3 | -2.4 | -2.3 | -2.4 | -2.2 | -1.7 | -1.2 | -1.1 | -1.1 | -0.5 | -0.5 | 0.0 |
|---|
| Other Financing Activities | | 424.2 | 0.0 | 0.0 | 623.7 | 877.0 | -0.4 | 566.5 | -0.3 | 961.2 | -0.2 | 0.0 | 507.2 | 255.4 | 158.4 | 44.0 | 79.0 |
|---|
| Cash from Financing | | 374.7 | 0.0 | 0.0 | 612.2 | 331.9 | -75.6 | 124.2 | 495.5 | 750.1 | 892.1 | 574.6 | 290.1 | 159.3 | 165.1 | 43.5 | 74.0 |
| 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 | | 354.9 | -14.9 | -130.4 | 100.1 | -219.9 | -59.9 | 0.1 | -39.9 | 0.1 | 0.1 |
|---|
| 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 | | -0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.3 | -0.7 | -1.8 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | -0.5 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -16.6 | 229.4 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -17.9 | 227.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -68.8 | 1.5 | 60.5 | 149.3 | -186.4 | 23.2 | 92.4 | 138.6 | 140.7 | 8.5 | 14.3 | -3.1 | -25.4 | 21.2 | -2.3 | 2.4 |
|---|
| Closing Cash Balance | | 396.8 | 14.5 | 466.4 | 405.9 | 256.6 | 443.0 | 419.8 | 327.4 | 188.7 | 48.0 | 39.5 | 25.2 | 28.3 | 53.7 | 32.5 | 34.8 |
| 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 | | -330.9 | 341.3 | 51.9 | -72.0 | -246.1 | 315.7 | -84.5 | 75.4 | -115.3 | 55.6 |
|---|
| Closing Cash Balance | | 456.8 | 787.7 | 446.4 | 394.5 | 466.4 | 712.5 | 396.8 | 481.3 | 405.9 | 521.2 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 4.0 | 38.3 | 10.4 | 6.3 | 65.2 | 24.9 | -12.5 | -47.7 | 27.1 | 23.1 | 23.3 | 8.4 | 1.1 | 34.4 | -6.0 | -31.7 |
|---|
| Real Free Cash Flow | | 2.3 | 38.3 | 8.6 | 5.1 | 63.2 | 22.6 | -14.6 | -49.4 | 25.5 | 22.1 | 22.6 | 7.6 | 0.6 | 33.8 | -0.8 | -31.7 |
| 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 | | 10.9 | 37.0 | -90.8 | 32.6 | -6.7 | -0.3 | 15.5 | 1.9 | -2.0 | 2.4 |
|---|
| Real Free Cash Flow | | 10.9 | 36.5 | -91.1 | 32.6 | -7.1 | -0.7 | 15.0 | 1.4 | -2.3 | 2.0 |