NTST
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Total Revenues | | 181.4 | 181.4 | 150.0 | 131.9 | 96.3 | 59.1 | 33.7 | 19.8 | 23.8 |
|---|
| Cost of Revenues | | 18.2 | 18.2 | 16.2 | 0.5 | 11.7 | 5.8 | 2.6 | 1.1 | 1.7 |
|---|
| Gross Profit | | 163.2 | 163.2 | 133.8 | 131.4 | 84.6 | 53.3 | 31.2 | 18.7 | 22.1 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 49.1 | 44.8 | 44.9 | 42.6 | 40.7 | 37.8 | 36.6 | 34.9 | 34.3 | 34.0 |
|---|
| Cost of Revenues | | 5.4 | 4.1 | 4.2 | 4.5 | 4.6 | 4.1 | 3.7 | 3.8 | 4.8 | 0.1 |
|---|
| Gross Profit | | 43.7 | 40.7 | 40.7 | 38.0 | 36.2 | 33.7 | 32.9 | 31.1 | 29.6 | 33.8 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| R&D Expenses | | 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 | 20.2 | 19.1 | 14.8 | 11.3 | 4.1 | 3.8 |
|---|
| Depreciation & Amortization | | 86.4 | 86.4 | 76.9 | 63.7 | 50.1 | 30.8 | 15.5 | 10.4 | 12.9 |
|---|
| Total Operating Expenses | | 108.1 | 108.1 | 96.6 | 107.3 | 69.1 | 45.6 | 26.8 | 14.5 | 16.7 |
|---|
| Operating Income | | 55.1 | 55.1 | 37.2 | 24.1 | 15.6 | 8.2 | 4.3 | 5.7 | -20.3 |
| 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 | 4.9 | 5.1 |
|---|
| Depreciation & Amortization | | 22.6 | 21.4 | 21.5 | 20.9 | 20.3 | 20.4 | 18.5 | 17.5 | 17.3 | 16.0 |
|---|
| Total Operating Expenses | | 28.5 | 26.5 | 27.0 | 26.1 | 24.8 | 24.7 | 23.8 | 23.2 | 22.0 | 26.4 |
|---|
| Operating Income | | 15.2 | 14.2 | 13.7 | 11.9 | 11.3 | 9.0 | 9.1 | 7.8 | 9.7 | 7.5 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Interest Income | | 12.6 | 12.6 | 11.6 | 6.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 47.2 | 47.2 | 33.3 | 20.3 | 9.2 | 3.7 | 4.7 | 0.0 | 0.0 |
|---|
| Other Expense | | -48.1 | -48.1 | -49.2 | -17.3 | -7.0 | -4.9 | -4.1 | -13.8 | -14.7 |
|---|
| IBT | | 7.0 | 7.0 | -12.0 | 6.8 | 8.6 | 3.2 | 0.2 | -8.1 | -20.3 |
|---|
| Income Tax Expense | | 0.1 | 0.1 | 0.0 | 0.0 | 0.4 | 0.1 | 4.2 | 12.3 | 25.7 |
|---|
| Net Income | | 6.9 | 6.9 | -11.9 | 6.8 | 8.1 | 3.0 | -4.0 | -20.3 | -20.3 |
| 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 | | 3.1 | 3.3 | 3.1 | 3.1 | 3.1 | 3.3 | 2.7 | 2.5 | 2.2 | 2.2 |
|---|
| Interest Expense | | 13.5 | 11.6 | 11.6 | 10.5 | 9.2 | 8.8 | 8.4 | 6.9 | 6.4 | 4.8 |
|---|
| Other Expense | | -13.9 | -13.6 | -10.4 | -10.2 | -16.8 | -14.3 | -11.4 | -6.8 | -2.0 | -3.2 |
|---|
| IBT | | 1.3 | 0.6 | 3.3 | 1.7 | -5.4 | -5.3 | -2.3 | 1.1 | 2.0 | 4.3 |
|---|
| Income Tax Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Net Income | | 1.3 | 0.6 | 3.3 | 1.7 | -5.4 | -5.3 | -2.3 | 1.0 | 1.9 | 4.2 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.11 | $0.16 | $0.08 | $-0.23 | $-0.84 | $-0.84 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.11 | $0.16 | $0.08 | $-0.19 | $-0.84 | $-0.84 |
|---|
| Shares Outstanding | | 83.8 | 82.7 | 76.5 | 63.9 | 49.5 | 37.0 | 17.3 | 24.3 | 24.3 |
|---|
| Diluted Shares Outstanding | | 86.5 | 84.2 | 76.5 | 64.7 | 50.4 | 38.7 | 21.2 | 24.3 | 24.3 |
| 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 | $0.03 | $0.06 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.03 | $0.06 |
|---|
| Shares Outstanding | | 83.8 | 83.5 | 81.9 | 81.6 | 76.5 | 77.6 | 73.6 | 73.2 | 69.3 | 67.1 |
|---|
| Diluted Shares Outstanding | | 86.5 | 85.6 | 82.5 | 82.1 | 76.5 | 77.6 | 73.6 | 74.6 | 69.9 | 68.0 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Cash And Equivalents | | 13.7 | 14.3 | 18.4 | 70.5 | 7.6 | 92.6 | 169.3 | 1.2 |
|---|
| Short Term Investments | | 22.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 13.7 | 14.3 | 18.4 | 70.5 | 7.6 | 92.6 | 169.3 | 1.2 |
|---|
| Accounts Receivable | | 153.1 | 164.0 | 133.7 | 46.4 | 5.1 | 2.9 | 0.6 | 2.1 |
|---|
| Inventory | | -22.0 | 0.0 | 0.0 | -8.7 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | -166.8 | 51.3 | 67.2 | 32.0 | 0.0 | 0.0 | 0.0 | 59.0 |
|---|
| Total Current Assets | | 239.2 | 229.7 | 217.9 | 140.1 | 9.7 | 107.4 | 179.6 | 62.3 |
| 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 | | 53.3 | 19.7 | 14.2 | 14.3 | 28.8 | 13.7 | 22.3 | 18.4 | 7.9 | 11.5 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.4 | 32.1 | 24.5 |
|---|
| Total Cash & ST Investments | | 53.3 | 19.7 | 14.2 | 14.3 | 28.8 | 13.7 | 22.3 | 18.4 | 7.9 | 11.5 |
|---|
| Accounts Receivable | | 138.3 | 179.3 | 171.9 | 164.0 | 166.6 | 153.1 | 146.0 | 133.7 | 126.2 | 124.7 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 229.4 | -32.1 | -24.5 |
|---|
| Other Current Assets | | 0.0 | 62.7 | 86.7 | 51.3 | 58.3 | 72.4 | 63.3 | 65.8 | 45.6 | 44.3 |
|---|
| Total Current Assets | | 191.6 | 261.8 | 272.8 | 229.7 | 253.6 | 239.2 | 231.5 | 217.9 | 155.9 | 180.6 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Net Property, Plant & Equipment | | 1.6 | 1.4 | 5.6 | 6.2 | 6.2 | 0.0 | 0.0 | 0.0 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 162.3 | 164.4 | 161.4 | 151.0 | 124.8 | 75.0 | 28.8 | 32.8 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 1,694.9 | 1,863.9 | 1,561.4 | 1,308.4 | 927.7 | 543.3 | 225.5 | 238.0 |
|---|
| Total Long-Term Assets | | 1,858.8 | 2,029.7 | 1,728.3 | 1,465.6 | 1,058.7 | 618.4 | 254.3 | 270.7 |
|---|
| Total Assets | | 2,098.0 | 2,259.3 | 1,946.2 | 1,605.7 | 1,068.4 | 725.8 | 433.9 | 333.1 |
| 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 | 4.6 | 1.4 | 1.4 | 0.0 | 5.3 | 5.4 | 5.6 | 5.7 | 5.9 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 157.7 | 154.7 | 158.6 | 164.4 | 164.9 | 162.3 | 165.5 | 161.4 | 163.8 | 158.1 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.4 | 32.1 | 24.5 |
|---|
| Other Long-Term Assets | | 0.0 | 1,890.7 | 1,852.5 | 1,863.9 | 0.0 | 1,691.2 | 1,623.1 | 1,561.4 | 1,537.4 | 1,403.2 |
|---|
| Total Long-Term Assets | | 157.7 | 2,050.0 | 2,012.4 | 2,029.7 | 164.9 | 1,858.8 | 1,794.0 | 1,728.3 | 1,707.0 | 1,567.2 |
|---|
| Total Assets | | 2,467.9 | 2,311.7 | 2,285.3 | 2,259.3 | 2,185.2 | 2,098.0 | 2,025.5 | 1,946.2 | 1,862.8 | 1,747.8 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Accounts Payable | | 0.8 | 3.1 | 4.7 | 1.4 | 0.4 | 0.9 | 1.2 | 0.2 |
|---|
| Short-Term Debt | | 0.1 | 239.0 | 3.9 | 113.0 | 64.0 | 3.8 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 111.1 | 0.0 | 15.2 | 18.6 | 14.6 | 0.4 | 0.9 | 2.4 |
|---|
| Current Liabilities | | 119.1 | 252.4 | 26.8 | 135.9 | 81.0 | 6.7 | 2.0 | 2.6 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.0 | 0.8 | 0.8 | 3.1 | 1.0 | 0.8 | 0.6 | 4.7 | 4.0 | 2.8 |
|---|
| Short-Term Debt | | 0.0 | 127.0 | 114.5 | 239.0 | 0.2 | 98.0 | 75.0 | -3.6 | 0.2 | -4.9 |
|---|
| Other Current Liabilities | | 0.0 | 21.0 | 26.7 | 0.0 | 17.5 | 13.2 | 12.2 | 14.8 | 65.8 | 7.5 |
|---|
| Current Liabilities | | 0.0 | 158.3 | 141.9 | 252.4 | 26.9 | 119.1 | 94.9 | 110.4 | 76.8 | 128.0 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Long-Term Debt | | 727.7 | 655.3 | 640.1 | 411.3 | 197.6 | 191.0 | 178.6 | 246.9 |
|---|
| Capital Leases | | 28.8 | 24.8 | 30.5 | 30.1 | 23.3 | 16.9 | 4.7 | 3.7 |
|---|
| Def. Tax Liability | | 12.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 780.1 | 921.2 | 672.8 | 547.3 | 278.6 | 197.7 | 181.5 | 250.3 |
| 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 | | 0.0 | 826.5 | 827.4 | 655.3 | 808.2 | 658.5 | 659.0 | 640.1 | 561.3 | 519.2 |
|---|
| Capital Leases | | 0.0 | 22.7 | 24.0 | 24.8 | 28.1 | 28.8 | 29.6 | 30.5 | 26.7 | 32.7 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.2 | -31.7 | -6.7 |
|---|
| Total Liabilities | | 1,162.0 | 988.2 | 971.8 | 921.2 | 837.9 | 780.1 | 756.4 | 672.8 | 633.0 | 543.2 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Common Stock | | 0.8 | 0.8 | 0.7 | 0.6 | 0.4 | 0.3 | 0.1 | 0.0 |
|---|
| Retained Earnings | | -143.7 | -188.0 | -112.3 | -66.9 | -35.1 | -7.5 | 0.0 | 0.0 |
|---|
| Comprehensive Income | | 17.6 | 10.2 | 8.9 | 23.7 | 4.1 | 0.2 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 1,310.2 | 1,331.0 | 1,264.9 | 1,048.8 | 779.2 | 494.1 | 164.5 | 82.7 |
| 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 | | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 |
|---|
| Retained Earnings | | -235.1 | -217.6 | -203.5 | -188.0 | -165.4 | -143.7 | -126.3 | -112.3 | -100.0 | -90.3 |
|---|
| Comprehensive Income | | -6.6 | -5.2 | 0.4 | 10.2 | -2.5 | 17.6 | 18.0 | 8.9 | 30.5 | 24.1 |
|---|
| Total Common Equity | | 1,299.2 | 1,316.6 | 1,306.5 | 1,331.0 | 1,340.1 | 1,310.2 | 1,260.8 | 1,264.9 | 1,221.0 | 1,195.3 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Total Debt | | 756.5 | 894.3 | 640.3 | 524.3 | 261.6 | 191.0 | 178.6 | 246.9 |
|---|
| Book Value | | 1,317.9 | 1,338.1 | 1,273.4 | 1,058.4 | 789.8 | 528.1 | 252.4 | 82.7 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 6.7 | 6.9 | 7.0 | 7.2 | 7.2 | 7.6 | 8.4 | 8.5 | 8.9 | 9.3 |
|---|
| Book Value | | 1,299.2 | 1,316.6 | 1,306.5 | 1,331.0 | 1,340.1 | 1,310.2 | 1,260.8 | 1,264.9 | 1,221.0 | 1,195.3 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Net Income | | 5.0 | 6.9 | -12.0 | 6.9 | 8.2 | 3.2 | 0.2 | -8.1 | -20.3 |
|---|
| Depreciation & Amortization | | 69.3 | 86.4 | 76.9 | 63.7 | 50.1 | 30.8 | 15.5 | 10.4 | 12.9 |
|---|
| Stock-Based Compensation | | 5.8 | 5.9 | 5.7 | 4.8 | 4.8 | 3.7 | 2.5 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -3.4 | 0.4 | -2.1 | 2.5 | -5.0 | 0.7 | 0.0 | -0.5 | 0.6 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | -0.1 | 0.5 | -0.9 | 3.7 | 1.2 | 1.7 | 3.4 | -0.6 | 0.6 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 82.3 | 9.9 | 21.8 | 2.3 | -7.4 | -7.0 | -1.8 | 4.2 | 15.7 |
|---|
| Cash from Operations | | 82.8 | 0.0 | 0.0 | 80.2 | 50.6 | 31.5 | 12.7 | 6.0 | 8.9 |
| 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 | | 1.3 | 0.6 | 3.3 | 1.7 | -5.4 | -5.3 | -2.3 | 1.0 | 2.0 | 4.2 |
|---|
| Depreciation & Amortization | | 22.6 | 21.4 | 21.5 | 20.9 | 20.5 | 20.6 | 18.5 | 18.1 | 17.1 | 15.8 |
|---|
| Stock-Based Compensation | | 1.5 | 1.5 | 1.5 | 1.4 | 0.0 | 0.0 | 1.5 | 1.8 | 1.3 | 1.3 |
|---|
| Change Working Capital | | 0.8 | 0.3 | 3.0 | -3.7 | 2.2 | 0.5 | 4.3 | -10.8 | 7.3 | -4.3 |
|---|
| 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 | 1.0 | 0.2 | 4.6 | -6.8 | 3.8 | -1.7 |
|---|
| 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 | | 2.7 | 4.2 | 1.3 | 1.8 | 10.7 | 9.3 | 3.3 | 1.6 | -1.2 | 0.1 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 28.6 | 17.1 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Capital Expenditure | | -58.3 | -0.1 | 0.0 | 0.0 | -1.2 | -0.7 | -0.1 | 0.0 | 0.0 |
|---|
| Acquisitions | | 195.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -396.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 55.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -225.4 | 0.0 | 0.0 | -451.9 | -467.2 | -429.4 | -362.1 | 0.0 | -22.1 |
|---|
| Cash from Investing | | -429.4 | 0.0 | 0.0 | -452.0 | -468.4 | -430.1 | -362.1 | 75.9 | -22.1 |
| 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 | 0.0 | 0.0 | 0.0 | -3.0 | -7.3 | -17.7 | -12.3 | 0.0 | -28.3 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 77.4 | 117.7 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | -180.1 | -119.7 | -103.4 | -105.3 | -92.6 | -94.9 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 61.6 | 19.2 | 14.4 | 20.5 | 15.2 | 5.4 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -106.2 | -119.2 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -106.2 | -119.2 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Debt Repaid | | -241.8 | 0.0 | 0.0 | 116.9 | -466.0 | -86.0 | -50.0 | -77.7 | -8.9 |
|---|
| Debt Issued | | 479.0 | 894.3 | 254.0 | 232.8 | 728.7 | 156.6 | 62.5 | 9.5 | 255.8 |
|---|
| Issuance of Common Stock | | 168.0 | 0.0 | 0.0 | 271.4 | 277.7 | 283.1 | 281.9 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -1.5 | 0.0 | 0.0 | -0.7 | -1.5 | -0.5 | -0.3 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -58.4 | 0.0 | 0.0 | -51.8 | -40.0 | -31.3 | -8.8 | -5.6 | -10.0 |
|---|
| Other Financing Activities | | 100.6 | 0.0 | 0.0 | -5.2 | 710.4 | 148.3 | 50.0 | 1.0 | 29.3 |
|---|
| Cash from Financing | | 347.2 | 0.0 | 0.0 | 331.2 | 480.7 | 313.6 | 272.7 | -82.3 | 10.4 |
| 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 | 38.0 | 86.0 |
|---|
| Debt Issued | | 0.0 | -953.5 | 11.6 | 47.6 | 86.1 | 51.7 | 22.5 | 93.8 | 80.0 | 164.8 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 76.5 | 27.4 |
|---|
| Repurchase of Common Stock | | 0.0 | -0.1 | -0.1 | -0.6 | -0.2 | -0.1 | -0.2 | -1.1 | -0.2 | -0.1 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -14.1 | -13.8 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.3 | -2.6 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 99.6 | 96.9 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Net Change in Cash | | 0.6 | 0.1 | -15.6 | -40.6 | 62.9 | -85.0 | -76.7 | -0.4 | -2.7 |
|---|
| Closing Cash Balance | | 13.7 | 14.5 | 14.3 | 29.9 | 70.5 | 7.6 | 92.6 | 1.6 | 2.0 |
| 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 | | -38.9 | 33.6 | 5.5 | -0.1 | -14.4 | 15.0 | -8.6 | -7.6 | 22.0 | -5.2 |
|---|
| Closing Cash Balance | | 14.5 | 53.3 | 19.7 | 14.2 | 14.3 | 28.8 | 13.7 | 22.3 | 29.9 | 7.9 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Free Cash Flow | | 24.5 | 109.5 | 90.2 | 80.1 | 49.4 | 30.7 | 12.7 | 6.0 | 8.9 |
|---|
| Real Free Cash Flow | | 18.7 | 103.6 | 84.5 | 75.3 | 44.7 | 27.0 | 10.2 | 6.0 | 8.9 |
| 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 | | 28.8 | 28.0 | 30.6 | 22.1 | 25.0 | 17.8 | 7.7 | -0.6 | 28.6 | -11.1 |
|---|
| Real Free Cash Flow | | 27.3 | 26.5 | 29.1 | 20.7 | 25.0 | 17.8 | 6.1 | -2.4 | 27.4 | -12.4 |