KRG
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 | | 847.6 | 847.6 | 841.8 | 823.0 | 802.0 | 373.3 | 266.6 | 315.2 | 354.2 | 358.8 | 354.1 | 347.0 | 259.5 | 129.5 | 101.1 | 101.9 | 101.4 |
|---|
| Cost of Revenues | | 396.2 | 396.2 | 217.5 | 210.4 | 211.8 | 105.1 | 76.9 | 84.4 | 92.7 | 92.8 | 90.8 | 90.9 | 68.7 | 37.0 | 31.0 | 32.7 | 35.9 |
|---|
| Gross Profit | | 451.4 | 451.4 | 624.3 | 612.6 | 590.2 | 268.2 | 189.8 | 230.8 | 261.5 | 266.0 | 263.4 | 256.1 | 190.9 | 92.5 | 70.0 | 69.2 | 65.5 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 207.4 | 205.1 | 213.4 | 221.8 | 214.7 | 207.3 | 212.4 | 207.4 | 202.9 | 207.2 |
|---|
| Cost of Revenues | | 228.9 | 54.2 | 55.5 | 57.6 | 54.8 | 53.0 | 55.1 | 54.4 | 150.8 | 48.1 |
|---|
| Gross Profit | | -21.5 | 150.8 | 157.9 | 164.2 | 159.9 | 154.3 | 157.4 | 153.1 | 52.2 | 159.1 |
| 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 | 56.1 | 54.9 | 34.0 | 30.8 | 28.2 | 21.3 | 21.7 | 23.4 | 18.7 | 13.0 | 8.2 | 7.1 | 6.3 | 5.4 |
|---|
| Depreciation & Amortization | | 376.8 | 376.8 | 398.0 | 426.4 | 469.8 | 200.5 | 122.5 | 129.6 | 152.2 | 172.1 | 179.1 | 167.3 | 121.0 | 54.5 | 40.4 | 37.1 | 40.7 |
|---|
| Total Operating Expenses | | 255.5 | 255.5 | 513.0 | 460.4 | 524.7 | 234.4 | 159.5 | 160.3 | 173.5 | 193.8 | 197.9 | 181.2 | 134.0 | 62.7 | 47.5 | 43.4 | 46.1 |
|---|
| Operating Income | | 195.9 | 195.9 | 111.4 | 130.1 | 66.0 | 33.7 | 35.0 | 71.8 | 21.0 | 64.7 | 65.4 | 71.8 | 29.3 | 27.6 | 21.2 | 25.8 | 19.4 |
| 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 | 14.3 | 13.9 |
|---|
| Depreciation & Amortization | | 87.8 | 91.2 | 99.6 | 98.2 | 98.7 | 97.7 | 100.3 | 100.4 | 102.9 | 105.9 |
|---|
| Total Operating Expenses | | -69.7 | 103.6 | 111.3 | 110.4 | 110.6 | 109.3 | 179.7 | 113.4 | 14.3 | 13.9 |
|---|
| Operating Income | | 48.2 | 47.3 | 46.6 | 53.8 | 49.3 | 45.0 | -22.3 | 39.4 | 35.2 | 26.8 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| 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 | 0.0 | 0.0 |
|---|
| Interest Expense | | 123.5 | 123.5 | 125.7 | 105.3 | 104.3 | 60.4 | 50.4 | 59.3 | 66.8 | 65.7 | 65.6 | 56.4 | 45.5 | 28.0 | 25.7 | 25.3 | 28.5 |
|---|
| Other Expense | | 110.1 | 110.1 | -106.8 | -81.2 | -78.1 | -115.8 | -51.8 | -72.0 | -67.9 | -7.8 | -0.2 | 6.9 | -27.8 | -2.3 | -9.1 | 4.9 | -0.1 |
|---|
| IBT | | 306.0 | 306.0 | 4.6 | 48.9 | -12.1 | -82.0 | -16.8 | -0.3 | -46.7 | -1.4 | -0.3 | 25.4 | -16.4 | -0.5 | -12.2 | 5.4 | -8.9 |
|---|
| Income Tax Expense | | 0.5 | 0.5 | 0.1 | 0.5 | 0.0 | -0.3 | -0.7 | -0.3 | -0.2 | -0.1 | 0.8 | 0.2 | 0.0 | 0.3 | -0.1 | 0.0 | 0.3 |
|---|
| Net Income | | 298.7 | 298.7 | 4.1 | 47.5 | -12.2 | -81.7 | -16.1 | -0.5 | -46.6 | 11.9 | 1.2 | 27.1 | -5.7 | -2.8 | -4.3 | 5.0 | -8.3 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.5 |
|---|
| Interest Expense | | -110.7 | 167.2 | 34.1 | 33.0 | 32.7 | 31.6 | 31.0 | 30.4 | 31.4 | 25.5 |
|---|
| Other Expense | | 137.0 | -63.6 | 66.2 | -29.5 | -26.9 | -27.9 | -26.9 | -24.8 | -27.1 | -24.6 |
|---|
| IBT | | 185.2 | -16.3 | 112.8 | 24.3 | 22.4 | 17.1 | -49.2 | 14.6 | 8.1 | 2.0 |
|---|
| Income Tax Expense | | 0.2 | 0.1 | 0.2 | 0.0 | 0.2 | 0.0 | 0.1 | 0.2 | 0.4 | -0.1 |
|---|
| Net Income | | 180.8 | -16.2 | 110.3 | 23.7 | 21.8 | 16.7 | -48.6 | 14.2 | 8.0 | 2.1 |
| 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 | $0.22 | $-0.06 | $-0.74 | $-0.19 | $-0.01 | $-0.56 | $0.14 | $0.01 | $0.19 | $-0.10 | $-0.12 | $-0.26 | $-0.04 | $-0.52 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.22 | $-0.06 | $-0.74 | $-0.19 | $-0.01 | $-0.56 | $0.14 | $0.01 | $0.18 | $-0.10 | $-0.12 | $-0.26 | $-0.04 | $-0.52 |
|---|
| Shares Outstanding | | 214.3 | 214.3 | 219.6 | 219.3 | 219.1 | 110.6 | 84.1 | 83.9 | 83.7 | 83.6 | 83.4 | 83.4 | 58.4 | 23.5 | 16.7 | 15.9 | 15.8 |
|---|
| Diluted Shares Outstanding | | 214.5 | 214.5 | 219.7 | 219.7 | 219.1 | 110.6 | 84.1 | 83.9 | 83.7 | 83.7 | 83.5 | 83.5 | 58.4 | 23.5 | 16.7 | 15.9 | 15.8 |
| 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 | $0.04 | $0.01 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.04 | $0.01 |
|---|
| Shares Outstanding | | 214.3 | 219.7 | 219.8 | 219.7 | 219.7 | 219.7 | 219.6 | 219.5 | 219.4 | 219.4 |
|---|
| Diluted Shares Outstanding | | 214.5 | 219.8 | 219.9 | 219.8 | 219.7 | 220.1 | 219.6 | 219.9 | 219.8 | 220.0 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 158.8 | 128.1 | 36.4 | 115.8 | 93.2 | 43.6 | 31.3 | 35.4 | 24.1 | 19.9 | 33.9 | 43.8 | 18.1 | 12.5 | 10.0 | 15.4 |
|---|
| Short Term Investments | | 120.0 | 350.0 | 23.1 | 0.0 | 125.0 | 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 | | 278.8 | 478.1 | 36.4 | 115.8 | 218.2 | 43.6 | 31.3 | 35.4 | 24.1 | 19.9 | 33.9 | 43.8 | 18.1 | 12.5 | 10.0 | 15.4 |
|---|
| Accounts Receivable | | 120.0 | 125.8 | 113.3 | 101.3 | 68.4 | 57.2 | 55.3 | 58.1 | 58.3 | 53.1 | 51.1 | 48.1 | 29.3 | 26.2 | 23.4 | 23.7 |
|---|
| Inventory | | -21.8 | 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 | 8.8 |
|---|
| Other Current Assets | | -398.8 | 79.1 | 0.0 | 6.2 | 0.0 | 0.0 | 0.0 | 28.6 | 24.5 | 18.8 | 22.3 | 204.7 | 15.6 | 15.1 | 0.0 | 25.9 |
|---|
| Total Current Assets | | 472.3 | 682.9 | 154.7 | 223.3 | 378.6 | 143.7 | 142.6 | 122.1 | 106.9 | 91.7 | 107.3 | 296.6 | 63.1 | 53.8 | 33.4 | 73.7 |
| 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 | | 68.7 | 182.0 | 49.1 | 128.1 | 117.5 | 158.8 | 83.6 | 41.4 | 52.3 | 129.3 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 350.0 | 350.0 | 120.0 | 265.0 | 23.1 | 14.3 | 37.0 |
|---|
| Total Cash & ST Investments | | 68.7 | 182.0 | 49.1 | 478.1 | 467.5 | 278.8 | 348.6 | 41.4 | 52.3 | 129.3 |
|---|
| Accounts Receivable | | 129.7 | 125.3 | 124.3 | 125.8 | 113.8 | 120.0 | 118.1 | 113.3 | 113.1 | 109.6 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -21.8 | 0.0 | -23.1 | -114.3 | -124.8 |
|---|
| Other Current Assets | | 83.0 | 93.5 | 85.5 | 79.1 | 80.2 | 95.4 | 5.4 | 0.0 | 154.9 | 136.2 |
|---|
| Total Current Assets | | 281.4 | 400.8 | 258.9 | 682.9 | 661.5 | 472.3 | 472.0 | 154.7 | 185.7 | 244.5 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 6,098.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,095.7 | 1,047.8 |
|---|
| 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 | | 184.5 | 238.2 | 229.5 | 343.0 | 485.7 | 5.7 | 11.0 | 25.5 | 44.0 | 65.5 | 83.9 | 106.2 | 3.5 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 10.0 | 19.5 | 9.1 | 10.4 | 11.9 | 12.8 | 12.6 | 13.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 21.6 | 11.2 |
|---|
| Other Long-Term Assets | | 165.9 | 6,151.2 | 6,433.0 | 6,765.3 | 6,729.2 | 2,446.3 | 2,482.5 | 3,010.9 | 3,361.6 | 3,499.2 | 3,574.8 | 3,471.4 | 1,697.4 | 1,234.9 | 42.5 | 0.0 |
|---|
| Total Long-Term Assets | | 6,486.6 | 6,408.9 | 6,671.5 | 7,118.7 | 7,226.7 | 2,464.8 | 2,506.2 | 3,050.0 | 3,405.6 | 3,564.6 | 3,658.7 | 3,577.6 | 1,700.9 | 1,234.9 | 1,159.8 | 1,059.0 |
|---|
| Total Assets | | 6,958.9 | 7,091.8 | 6,944.1 | 7,342.0 | 7,605.4 | 2,608.5 | 2,648.9 | 3,172.0 | 3,512.5 | 3,656.4 | 3,766.0 | 3,874.2 | 1,763.9 | 1,288.7 | 1,193.3 | 1,132.8 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6,098.6 | 0.0 | 6,358.3 | 6,397.3 | 6,426.1 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 110.5 | 121.6 | 142.4 | 238.2 | 169.1 | 184.5 | 206.6 | 229.5 | 253.3 | 283.1 |
|---|
| Long-Term Investments | | 374.9 | 390.8 | 20.3 | 19.5 | 18.8 | 10.0 | 9.6 | 32.1 | 10.2 | 10.3 |
|---|
| Other Long-Term Assets | | 5,880.9 | 5,945.1 | 6,260.9 | 6,151.2 | 6,280.3 | 165.9 | 6,516.3 | 6,527.7 | 6,603.3 | 6,627.1 |
|---|
| Total Long-Term Assets | | 6,366.3 | 6,457.5 | 6,423.6 | 6,408.9 | 6,468.2 | 6,486.6 | 6,732.5 | 6,789.4 | 6,866.8 | 6,920.6 |
|---|
| Total Assets | | 6,647.7 | 6,858.3 | 6,682.5 | 7,091.8 | 7,129.7 | 6,958.9 | 7,204.5 | 6,944.1 | 7,052.5 | 7,165.1 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 198.1 | 202.7 | 207.3 | 207.8 | 185.0 | 77.5 | 69.8 | 85.9 | 78.5 | 80.7 | 81.4 | 75.1 | 61.4 | 54.2 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 122.6 | 0.0 | 0.0 | 0.0 | 55.0 | 25.0 | 0.0 | 45.6 | 58.2 | 79.6 | 20.0 | -2.9 | 145.0 | 94.6 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | -118.6 | 4.0 | 30.3 | -298.0 | -55.0 | -25.0 | 0.0 | -45.6 | -58.2 | 5.4 | -20.0 | 2.9 | -145.0 | -94.6 | -12,600.2 | -15,366.6 |
|---|
| Current Liabilities | | 229.7 | 206.7 | 272.9 | 207.8 | 472.2 | 163.1 | 160.0 | 169.6 | 175.0 | 177.1 | 212.9 | 211.6 | 105.8 | 74.5 | 36.0 | 32.4 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 210.4 | 187.9 | 161.4 | 202.7 | 196.8 | 198.1 | 181.5 | 207.3 | 210.5 | 189.6 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 34.0 | 0.0 | 0.0 | 122.6 | 0.0 | 0.0 | 1.3 | 124.2 |
|---|
| Other Current Liabilities | | 4.4 | 4.9 | 4.2 | 4.0 | 3.8 | -121.9 | 0.0 | -30.2 | -43.9 | -47.0 |
|---|
| Current Liabilities | | 241.8 | 220.2 | 199.6 | 206.7 | 226.6 | 226.4 | 207.6 | 242.6 | 199.0 | 178.2 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 2,893.1 | 3,226.9 | 3,057.6 | 3,010.3 | 3,150.8 | 1,170.8 | 1,146.6 | 1,543.3 | 1,699.2 | 1,651.5 | 1,734.1 | 1,554.3 | 857.1 | 699.9 | 689.1 | 610.9 |
|---|
| Capital Leases | | 217.3 | 0.0 | 228.4 | 67.2 | 70.2 | 26.5 | 27.0 | 69.5 | 83.1 | 95.4 | 112.4 | 125.3 | 36.2 | 10.8 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 89.8 | 0.0 | 0.0 | 0.0 | -442.3 | -87.9 | -140.3 | -153.1 | -179.7 | -11.4 | -245.3 | -180.6 | 0.1 | 0.1 | -725,171.3 | 0.0 |
|---|
| Total Liabilities | | 3,459.3 | 3,679.7 | 3,300.2 | 3,516.1 | 3,678.2 | 1,377.2 | 1,306.6 | 1,712.9 | 1,874.3 | 1,923.9 | 1,947.0 | 1,847.0 | 962.9 | 774.4 | 737.8 | 702.8 |
| 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 | | 3,129.9 | 3,215.6 | 2,876.1 | 3,226.9 | 3,454.9 | 3,110.4 | 3,390.5 | 3,057.6 | 3,104.3 | 3,182.7 |
|---|
| Capital Leases | | 188.3 | 193.1 | 0.0 | 0.0 | 214.9 | 217.3 | 223.0 | 228.4 | 69.4 | 68.2 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 89.8 | 0.0 | 333.8 | -31.4 | -33.6 |
|---|
| Total Liabilities | | 3,371.7 | 3,435.8 | 3,311.0 | 3,679.7 | 3,681.5 | 3,459.3 | 3,598.1 | 3,300.2 | 3,347.8 | 3,405.9 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 1.3 | 0.8 | 0.6 | 0.6 |
|---|
| Retained Earnings | | -1,517.4 | -1,595.3 | -1,373.1 | -1,207.8 | -962.9 | -824.3 | -770.0 | -662.7 | -509.8 | -419.3 | -323.3 | -247.8 | -173.1 | -138.0 | -109.5 | -93.4 |
|---|
| Comprehensive Income | | 50.3 | 36.6 | 52.4 | 74.3 | -15.9 | -30.9 | -16.3 | -3.5 | 3.0 | -0.3 | -2.1 | -1.2 | 1.4 | -5.3 | -1.5 | -2.9 |
|---|
| Total Common Equity | | 3,421.6 | 3,312.1 | 3,568.1 | 3,766.5 | 3,922.0 | 1,230.7 | 1,289.0 | 1,412.7 | 1,565.4 | 1,643.6 | 1,726.0 | 1,898.8 | 753.6 | 473.1 | 409.4 | 423.1 |
| 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 | | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 |
|---|
| Retained Earnings | | -1,654.6 | -1,579.9 | -1,630.9 | -1,595.3 | -1,557.8 | -1,517.4 | -1,413.8 | -1,373.1 | -1,326.2 | -1,275.6 |
|---|
| Comprehensive Income | | 25.2 | 28.4 | 32.3 | 36.6 | 37.7 | 50.3 | 54.9 | 52.4 | 68.2 | 71.3 |
|---|
| Total Common Equity | | 3,172.8 | 3,317.7 | 3,268.0 | 3,312.1 | 3,349.4 | 3,421.6 | 3,530.8 | 3,568.1 | 3,635.3 | 3,692.8 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 3,232.9 | 3,226.9 | 3,057.6 | 3,010.3 | 3,150.8 | 1,170.8 | 1,146.6 | 1,543.3 | 1,699.2 | 1,731.1 | 1,734.1 | 1,554.3 | 857.1 | 699.9 | 689.1 | 610.9 |
|---|
| Book Value | | 3,499.6 | 3,412.1 | 3,643.9 | 3,825.9 | 3,927.2 | 1,231.4 | 1,342.3 | 1,459.1 | 1,638.2 | 1,732.4 | 1,819.1 | 2,027.2 | 801.0 | 514.3 | 455.5 | 430.0 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 103.2 | 104.8 | 103.5 | 100.0 | 98.9 | 78.0 | 75.6 | 75.7 | 69.4 | 66.4 |
|---|
| Book Value | | 3,172.8 | 3,317.7 | 3,268.0 | 3,312.1 | 3,349.4 | 3,421.6 | 3,530.8 | 3,568.1 | 3,635.3 | 3,692.8 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -24.3 | 305.5 | 4.4 | 47.5 | -12.2 | -81.7 | -16.1 | 0.0 | -46.5 | 13.9 | 3.1 | 29.3 | -4.7 | -3.5 | -3.7 | 5.0 | -9.2 |
|---|
| Depreciation & Amortization | | 409.4 | 403.5 | 398.0 | 426.4 | 473.0 | 203.1 | 130.8 | 134.9 | 156.1 | 174.6 | 179.1 | 170.5 | 123.9 | 57.8 | 43.8 | 38.7 | 42.6 |
|---|
| Stock-Based Compensation | | 10.4 | 12.1 | 10.7 | 10.1 | 10.3 | 6.7 | 6.0 | 5.4 | 4.9 | 6.0 | 5.2 | 4.6 | 2.5 | 1.7 | 0.6 | 0.5 | 0.5 |
|---|
| Change Working Capital | | -23.8 | 0.0 | -24.8 | -34.5 | -29.8 | 14.4 | -19.3 | -5.2 | -18.0 | -24.6 | -14.4 | -9.1 | -56.8 | -2.1 | -14.7 | -7.9 | -1.3 |
|---|
| Change In Accounts Receivable | | -4.4 | 0.0 | -2.6 | 0.0 | -16.8 | -3.1 | -3.1 | 3.2 | -3.6 | -5.8 | -0.5 | -1.5 | -10.0 | -1.7 | -0.5 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 5.7 | 0.0 | 1.4 | -3.6 | -20.5 | 10.7 | -8.6 | -2.1 | -1.0 | -6.2 | -0.4 | -0.9 | -41.4 | 8.7 | -7.1 | 3,513.0 | -1,178.6 |
|---|
| Change In Inventories | | -3.2 | 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 | | 430.7 | -291.5 | 30.7 | -54.8 | -62.0 | -11.0 | -1.1 | -7.4 | -12.1 | -11.3 | -18.0 | -17.4 | -12.7 | -6.3 | -4.5 | -2.7 | -0.5 |
|---|
| Cash from Operations | | 411.5 | 0.0 | 0.0 | 394.6 | 379.3 | 100.4 | 95.5 | 138.0 | 154.4 | 153.7 | 154.9 | 169.3 | 42.2 | 52.1 | 23.3 | 32.2 | 30.3 |
| 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 | | 185.1 | -16.4 | 112.6 | 24.3 | 22.2 | 17.1 | -48.6 | 14.4 | 8.0 | 2.2 |
|---|
| Depreciation & Amortization | | 112.9 | 91.2 | 99.6 | 99.9 | 98.7 | 97.7 | 100.3 | 101.3 | 102.9 | 106.8 |
|---|
| Stock-Based Compensation | | 4.1 | 2.8 | 2.9 | 2.3 | 2.7 | 2.7 | 2.9 | 2.5 | 2.4 | 2.6 |
|---|
| Change Working Capital | | 8.6 | 13.0 | 22.1 | -43.7 | -4.8 | 3.9 | 30.1 | -53.9 | -2.5 | 2.6 |
|---|
| Change In Accounts Receivable | | -0.2 | -1.6 | -1.5 | 3.2 | -9.2 | 9.8 | -1.8 | -1.4 | 1.2 | -2.4 |
|---|
| Change In Accounts Payable | | -6.1 | 19.5 | 22.5 | -35.9 | 9.9 | 3.0 | 24.0 | -35.5 | -0.5 | 17.6 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.2 | 0.0 |
|---|
| Other Non-cash Items | | -204.2 | 25.7 | -104.3 | -8.7 | -7.8 | -9.0 | 57.5 | -10.7 | -29.2 | -10.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 103.5 | 110.8 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -141.9 | 0.0 | -140.9 | -142.6 | -158.5 | -57.3 | -38.3 | -53.3 | -59.3 | -70.5 | -94.3 | -92.6 | -94.6 | -112.6 | -114.2 | -79.9 | -39.0 |
|---|
| Acquisitions | | 63.8 | 0.0 | -13.2 | 0.0 | -0.1 | -0.1 | -0.5 | -0.8 | -10.0 | -1.4 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | -8.5 | -0.4 |
|---|
| Investments | | -344.2 | 0.0 | -615.0 | 0.0 | 0.0 | -125.0 | -4.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 241.1 | 0.0 | 0.0 | 0.0 | 125.0 | 57.3 | 4.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 127.3 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -64.7 | 0.0 | 0.0 | 60.8 | -11.5 | 34.1 | -42.0 | 470.7 | 217.6 | 71.8 | 11.7 | 8.2 | 154.2 | -402.3 | 42.7 | 1.9 | 3.1 |
|---|
| Cash from Investing | | -246.0 | 0.0 | 0.0 | -81.7 | -45.1 | -91.0 | -80.8 | 416.6 | 148.3 | -0.1 | -82.7 | -84.4 | 186.9 | -514.9 | -71.6 | -86.5 | -36.4 |
| 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 | | 114.0 | -30.8 | -48.9 | -34.4 | -39.0 | -34.8 | -38.9 | -28.2 | -43.9 | -30.9 |
|---|
| Acquisitions | | 256.1 | 0.0 | -254.2 | -2.0 | -1.4 | -10.9 | 0.0 | 0.0 | 0.0 | 63.8 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -350.0 | -0.9 | -265.0 | 0.0 | -78.3 |
|---|
| Sales of Investment | | -350.0 | 0.0 | 0.0 | 350.0 | 0.0 | 120.0 | 179.7 | 0.0 | 16.0 | 45.4 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | -63.5 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -26.2 | -63.5 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -602.2 | 0.0 | 0.0 | -175.3 | -569.0 | -77.6 | -302.5 | -485.0 | -551.4 | -129.2 | -590.9 | -835.0 | -285.2 | -342.0 | -322.6 | -137.3 | -106.7 |
|---|
| Debt Issued | | 897.2 | 3,226.9 | 169.4 | 222.6 | 428.5 | 2,057.6 | 326.7 | 88.2 | 395.4 | 97.3 | 587.9 | 1,014.8 | 982.4 | 499.3 | 333.4 | 215.5 | 717.6 |
|---|
| Issuance of Common Stock | | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.4 | 0.1 | 97.7 | 4.4 | 984.3 | 146.5 | 314.8 | 63.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -0.9 | 0.0 | -0.9 | -0.8 | -1.5 | -15.0 | -1.3 | -0.5 | -0.4 | -0.8 | -1.1 | -103.5 | 0.0 | 528.6 | 340.3 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -215.1 | 0.0 | 0.0 | -210.5 | -179.6 | -57.8 | -38.1 | -133.3 | -106.3 | -101.1 | -94.7 | -98.0 | -55.1 | -29.1 | -23.1 | -20.9 | -15.5 |
|---|
| Other Financing Activities | | -11.6 | 0.0 | 0.0 | -6.9 | 437.6 | 194.9 | 321.0 | 71.2 | 368.6 | -15.9 | 596.0 | -42.7 | -9.5 | -3.8 | -6.7 | 207.2 | 123.8 |
|---|
| Cash from Financing | | -141.5 | 0.0 | 0.0 | -393.5 | -312.5 | 44.5 | -20.9 | -547.2 | -289.4 | -149.3 | -86.3 | -94.9 | -203.4 | 468.5 | 50.8 | 49.0 | 1.6 |
| 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 | -40.3 | -67.0 |
|---|
| Debt Issued | | 3,129.9 | -85.7 | 305.6 | -316.9 | -227.9 | 221.9 | -157.5 | 332.9 | 229.0 | -2.1 |
|---|
| 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 | | 71.2 | -70.0 | 0.0 | -1.1 | 0.0 | 0.0 | 0.0 | -0.9 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -52.7 | -52.7 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.2 | -4.2 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -94.1 | -123.9 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 23.8 | 344.8 | 92.1 | -80.5 | 21.6 | 53.8 | -6.2 | 7.3 | 13.3 | 4.2 | -14.0 | -9.9 | 25.7 | 5.7 | 2.4 | -5.4 | -4.6 |
|---|
| Closing Cash Balance | | 158.8 | 478.4 | 133.6 | 41.4 | 122.0 | 100.4 | 46.6 | 52.8 | 45.5 | 24.1 | 19.9 | 33.9 | 43.8 | 18.1 | 12.5 | 10.0 | 15.4 |
| 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 | | 385.9 | -95.4 | 132.7 | -78.4 | 10.3 | -35.7 | 69.8 | 47.5 | -16.9 | -76.6 |
|---|
| Closing Cash Balance | | 478.4 | 92.5 | 187.8 | 55.1 | 133.6 | 123.3 | 158.8 | 89.0 | 41.4 | 58.3 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 269.6 | 277.7 | 278.1 | 252.1 | 220.7 | 43.0 | 57.2 | 84.7 | 95.1 | 83.1 | 60.6 | 76.8 | -52.4 | -60.5 | -90.9 | -47.7 | -8.8 |
|---|
| Real Free Cash Flow | | 259.2 | 265.6 | 267.3 | 242.0 | 210.5 | 36.3 | 51.3 | 79.3 | 90.2 | 77.1 | 55.4 | 72.2 | -54.9 | -62.2 | -91.5 | -48.2 | -9.3 |
| 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 | | 68.6 | 85.4 | 83.9 | 39.7 | 71.9 | 77.6 | 103.2 | 25.4 | 59.6 | 79.8 |
|---|
| Real Free Cash Flow | | 64.5 | 82.7 | 81.0 | 37.4 | 69.3 | 74.9 | 100.3 | 22.9 | 57.2 | 77.2 |