RBB
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Total Revenues | | 238.0 | 238.0 | 232.0 | 130.9 | 159.9 | 143.0 | 118.7 | 115.0 | 91.3 | 73.3 | 65.3 | 43.3 | 38.9 |
|---|
| Cost of Revenues | | 119.2 | 119.2 | 127.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 118.8 | 118.8 | 104.8 | 130.9 | 159.9 | 143.0 | 118.7 | 115.0 | 89.9 | 73.3 | 65.3 | 43.3 | 38.9 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 60.0 | 60.7 | 62.7 | 54.6 | 57.3 | 60.2 | 56.4 | 58.2 | 62.2 | 35.3 |
|---|
| Cost of Revenues | | 28.3 | 28.7 | 29.3 | 32.9 | 34.6 | 33.2 | 29.5 | 29.9 | 0.0 | 0.0 |
|---|
| Gross Profit | | 31.7 | 31.9 | 33.4 | 21.7 | 22.7 | 27.0 | 26.9 | 28.2 | 62.2 | 35.3 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 43.0 | 41.5 | 43.1 | 41.9 | 40.1 | 28.6 | 18.4 | 17.8 | 14.2 | 13.1 |
|---|
| Depreciation & Amortization | | 6.6 | 6.6 | 9.3 | 0.0 | 11.0 | 13.5 | 7.8 | 1.5 | 0.6 | 0.4 | 1.4 | 1.0 | 0.9 |
|---|
| Total Operating Expenses | | 76.7 | 76.7 | 69.2 | 63.6 | -48.1 | -62.1 | -71.3 | -59.7 | -20.1 | -11.6 | -21.0 | -14.4 | -16.8 |
|---|
| Operating Income | | 42.1 | 42.1 | 35.7 | 60.2 | 111.7 | 80.9 | 47.5 | 55.3 | 69.9 | 61.7 | 44.3 | 28.9 | 22.1 |
| 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 | 10.4 | 11.1 |
|---|
| Depreciation & Amortization | | 0.0 | 2.2 | 2.2 | 2.2 | 2.3 | 2.3 | 2.3 | 2.3 | 2.0 | 2.0 |
|---|
| Total Operating Expenses | | 19.0 | 18.7 | 20.5 | 18.5 | 17.6 | 17.4 | 17.1 | 17.0 | 5.1 | -18.3 |
|---|
| Operating Income | | 12.8 | 13.3 | 12.9 | 3.2 | 5.1 | 9.6 | 9.8 | 11.3 | 18.2 | 17.0 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Interest Income | | 220.1 | 220.1 | 215.3 | 220.0 | 180.0 | 146.2 | 138.5 | 140.6 | 101.5 | 73.6 | 67.4 | 42.0 | 37.9 |
|---|
| Interest Expense | | 108.8 | 108.8 | 117.3 | 101.9 | 31.4 | 22.7 | 34.4 | 44.9 | 23.6 | 13.9 | 11.7 | 6.9 | 4.5 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 0.0 | -20.4 | 0.0 | 0.0 | 0.0 | -23.6 | -14.9 | -11.7 | -6.9 | -4.5 |
|---|
| IBT | | 42.1 | 42.1 | 35.7 | 60.2 | 91.3 | 80.9 | 47.5 | 55.3 | 46.2 | 46.8 | 32.6 | 22.0 | 17.6 |
|---|
| Income Tax Expense | | 10.2 | 10.2 | 9.0 | 17.8 | 27.0 | 24.0 | 14.5 | 16.1 | 9.7 | 21.3 | 13.5 | 9.0 | 7.1 |
|---|
| Net Income | | 31.9 | 31.9 | 26.7 | 42.5 | 64.3 | 56.9 | 32.9 | 39.2 | 36.5 | 25.5 | 19.1 | 13.0 | 10.4 |
| 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 | | 57.2 | 57.1 | 53.9 | 52.0 | 54.2 | 54.1 | 52.6 | 54.5 | 54.5 | 55.3 |
|---|
| Interest Expense | | 27.7 | 28.1 | 26.9 | 26.2 | 28.6 | 29.9 | 28.9 | 29.9 | 2.7 | 28.0 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -31.5 | -1.6 |
|---|
| IBT | | 12.8 | 13.3 | 12.9 | 3.2 | 5.1 | 9.6 | 9.8 | 11.3 | 17.1 | 17.0 |
|---|
| Income Tax Expense | | 2.6 | 3.1 | 3.6 | 0.9 | 0.7 | 2.6 | 2.5 | 3.2 | 5.0 | 5.1 |
|---|
| Net Income | | 10.2 | 10.1 | 9.3 | 2.3 | 4.4 | 7.0 | 7.2 | 8.0 | 12.1 | 12.0 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| EPS | | $0.00 | $0.00 | $0.00 | $2.24 | $3.31 | $2.92 | $1.66 | $1.96 | $2.13 | $1.81 | $1.49 | $1.02 | $0.66 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $2.24 | $3.24 | $2.86 | $1.65 | $1.92 | $2.03 | $1.68 | $1.39 | $0.96 | $0.66 |
|---|
| Shares Outstanding | | 17.0 | 17.0 | 18.1 | 19.0 | 19.4 | 19.4 | 19.8 | 20.0 | 17.2 | 14.1 | 12.8 | 12.8 | 15.7 |
|---|
| Diluted Shares Outstanding | | 17.1 | 17.1 | 18.2 | 19.0 | 19.8 | 19.8 | 19.9 | 20.4 | 18.0 | 15.2 | 13.7 | 13.6 | 15.7 |
| 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 | $0.64 | $0.63 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.64 | $0.63 |
|---|
| Shares Outstanding | | 17.0 | 17.6 | 17.7 | 17.7 | 17.8 | 17.8 | 18.4 | 18.6 | 18.9 | 19.0 |
|---|
| Diluted Shares Outstanding | | 17.1 | 17.6 | 17.8 | 17.8 | 17.9 | 17.9 | 18.4 | 18.7 | 18.9 | 19.0 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Cash And Equivalents | | 253.4 | 258.3 | 431.4 | 84.1 | 502.0 | 138.3 | 115.4 | 148.3 | 70.6 | 74.6 | 87.9 |
|---|
| Short Term Investments | | 325.6 | 87.2 | 319.0 | 256.8 | 368.3 | 210.9 | 126.1 | 73.8 | 65.0 | 39.3 | 20.4 |
|---|
| Total Cash & ST Investments | | 252.8 | 345.5 | 431.4 | 341.0 | 870.2 | 349.1 | 241.4 | 222.0 | 135.6 | 113.8 | 108.3 |
|---|
| Accounts Receivable | | 0.0 | 10.3 | 0.0 | 66.1 | 48.8 | 40.6 | 34.8 | 33.1 | 14.4 | 7.7 | 4.1 |
|---|
| Inventory | | 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 | | 253.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 253.4 | 355.9 | 431.4 | 407.1 | 919.1 | 389.7 | 276.2 | 255.4 | 150.1 | 121.5 | 112.4 |
| 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 | | 235.5 | 192.5 | 239.4 | 258.3 | 350.0 | 253.4 | 269.8 | 432.0 | 331.4 | 246.9 |
|---|
| Short Term Investments | | 410.6 | 413.1 | 378.2 | 87.2 | 305.7 | 325.6 | 335.2 | 319.0 | 354.4 | 391.1 |
|---|
| Total Cash & ST Investments | | 646.2 | 605.6 | 617.6 | 345.5 | 655.7 | 579.0 | 605.0 | -431.4 | 685.8 | 638.0 |
|---|
| Accounts Receivable | | 0.0 | 0.0 | 0.0 | 10.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 66.7 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -246.9 |
|---|
| Other Current Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 646.2 | 605.6 | 617.6 | 355.9 | 655.7 | 579.0 | 605.0 | 432.0 | 685.8 | 704.7 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Net Property, Plant & Equipment | | 55.6 | 52.6 | 55.5 | 52.5 | 49.7 | 27.1 | 16.8 | 17.3 | 6.6 | 6.6 | 6.9 |
|---|
| Goodwill | | 71.5 | 71.5 | 71.5 | 71.5 | 69.2 | 69.2 | 58.6 | 60.2 | 29.9 | 29.9 | 4.0 |
|---|
| Intangible Assets | | 2.4 | 2.0 | 2.8 | 3.7 | 4.1 | 5.2 | 6.1 | 7.6 | 1.4 | 1.8 | 0.5 |
|---|
| Long-Term Investments | | 24.5 | 3,354.9 | 324.2 | 262.6 | 374.5 | 218.0 | 134.4 | 83.7 | 75.0 | 45.5 | 27.1 |
|---|
| Other Long-Term Assets | | 3,444.2 | 136.5 | 3,140.7 | -390.2 | -497.5 | -319.6 | -215.9 | -167.0 | -112.9 | -83.8 | -38.4 |
|---|
| Total Long-Term Assets | | 3,614.8 | 3,636.6 | 3,594.7 | 390.2 | 497.5 | 319.6 | 215.9 | 167.0 | 112.9 | 83.8 | 38.4 |
|---|
| Total Assets | | 3,868.2 | 3,992.5 | 4,026.0 | 3,917.7 | 4,228.2 | 3,350.1 | 2,788.5 | 2,975.6 | 1,691.1 | 1,395.6 | 1,023.1 |
| 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 | | 48.2 | 49.5 | 51.1 | 52.6 | 54.1 | 55.6 | 56.6 | 55.5 | 56.1 | 55.3 |
|---|
| Goodwill | | 71.5 | 71.5 | 71.5 | 71.5 | 71.5 | 71.5 | 71.5 | 71.5 | 71.5 | 71.5 |
|---|
| Intangible Assets | | 1.5 | 1.7 | 1.8 | 2.0 | 2.2 | 2.4 | 2.6 | 2.8 | 3.0 | 3.2 |
|---|
| Long-Term Investments | | 3,262.6 | 3,187.9 | 3,097.0 | 3,354.9 | 3,054.2 | 3,014.3 | 2,994.8 | 23.9 | 359.6 | 396.8 |
|---|
| Other Long-Term Assets | | 163.6 | 156.4 | 151.3 | 136.5 | 137.8 | 128.9 | 130.9 | 3,424.6 | -18.3 | -16.9 |
|---|
| Total Long-Term Assets | | 3,562.3 | 3,484.4 | 3,391.8 | 3,636.6 | 3,334.8 | 3,289.2 | 3,273.0 | 3,612.6 | 490.2 | 526.9 |
|---|
| Total Assets | | 4,208.5 | 4,090.0 | 4,009.4 | 3,992.5 | 3,990.5 | 3,868.2 | 3,878.0 | 4,044.6 | 4,069.4 | 4,075.6 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Accounts Payable | | 0.0 | 0.0 | 0.0 | 20.6 | 14.0 | 17.8 | 18.2 | 23.0 | 10.4 | 7.1 | 4.5 |
|---|
| Short-Term Debt | | 2.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 1,190.7 | 3,083.8 | 0.0 | -20.6 | -14.0 | -17.8 | -18.2 | -1.1 | -35.4 | -7.1 | -4.5 |
|---|
| Current Liabilities | | 1,193.1 | 3,083.8 | 0.0 | 20.6 | 14.0 | 17.8 | 18.2 | 21.9 | 35.4 | 7.1 | 4.5 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 30.5 |
|---|
| Short-Term Debt | | 130.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 3,366.5 | 3,188.2 | 3,142.6 | 3,083.8 | 3,092.2 | 3,023.6 | 3,028.3 | 0.0 | 0.0 | 10.4 |
|---|
| Current Liabilities | | 3,496.5 | 3,188.2 | 3,142.6 | 3,083.8 | 3,092.2 | 3,023.6 | 3,028.3 | 3,171.6 | 3,199.7 | 31.3 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Long-Term Debt | | 284.4 | 364.4 | 315.3 | 434.8 | 360.8 | 268.7 | 113.7 | 432.7 | 78.0 | 52.7 | 0.0 |
|---|
| Capital Leases | | 29.7 | 29.7 | 31.2 | 26.5 | 23.3 | 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 |
|---|
| Total Liabilities | | 3,356.9 | 3,484.6 | 3,514.8 | 3,433.1 | 3,761.5 | 2,921.6 | 2,381.0 | 2,600.4 | 1,425.9 | 1,214.0 | 859.4 |
| 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 | | 161.2 | 342.3 | 323.3 | 364.4 | 365.4 | 316.5 | 316.9 | 284.1 | 370.2 | 368.6 |
|---|
| Capital Leases | | 26.1 | 27.3 | 28.5 | 29.7 | 30.9 | 32.1 | 32.7 | 26.5 | 31.3 | 29.9 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 18.6 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 3,694.1 | 3,572.4 | 3,499.1 | 3,484.6 | 3,480.7 | 3,356.9 | 3,364.0 | 3,533.3 | 370.2 | 3,575.3 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Common Stock | | 266.2 | 260.0 | 271.9 | 276.9 | 282.3 | 284.3 | 407.3 | 376.4 | 265.6 | 142.7 | 141.9 |
|---|
| Retained Earnings | | 262.5 | 264.5 | 255.2 | 225.9 | 181.3 | 138.1 | 112.0 | 81.6 | 51.3 | 30.8 | 14.3 |
|---|
| Comprehensive Income | | -20.9 | -20.3 | -19.5 | -21.7 | -1.7 | 1.1 | 0.2 | -1.3 | -0.4 | -0.3 | -0.2 |
|---|
| Total Common Equity | | 511.2 | 507.8 | 511.2 | 484.5 | 466.6 | 428.4 | 407.5 | 375.0 | 265.2 | 181.6 | 163.6 |
| 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 | | 250.4 | 259.9 | 260.3 | 260.0 | 259.3 | 266.2 | 271.6 | 271.9 | 277.5 | 277.5 |
|---|
| Retained Earnings | | 274.6 | 270.2 | 263.9 | 264.5 | 262.9 | 262.5 | 259.9 | 255.2 | 247.2 | 241.7 |
|---|
| Comprehensive Income | | -14.4 | -16.0 | -17.3 | -20.3 | -16.1 | -20.9 | -21.0 | -19.5 | -25.8 | -22.4 |
|---|
| Total Common Equity | | 514.3 | 517.6 | 510.2 | 507.8 | 509.7 | 511.2 | 513.9 | 511.2 | 505.9 | 500.2 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Total Debt | | 316.5 | 364.4 | 315.3 | 434.8 | 360.8 | 268.7 | 113.7 | 432.7 | 78.0 | 52.7 | 0.0 |
|---|
| Book Value | | 511.3 | 507.9 | 511.3 | 484.6 | 466.7 | 428.5 | 407.6 | 375.1 | 265.2 | 181.6 | 163.6 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Book Value | | 514.3 | 517.6 | 510.2 | 507.8 | 509.7 | 511.2 | 513.9 | 511.2 | 505.9 | 500.2 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Net Income | | 35.8 | 31.9 | 26.7 | 42.5 | 64.3 | 56.9 | 32.9 | 39.2 | 36.1 | 25.5 | 19.1 | 13.0 | 10.4 |
|---|
| Depreciation & Amortization | | 8.2 | 0.6 | 9.3 | 9.6 | 11.0 | 13.5 | 7.8 | 6.8 | 1.7 | 1.3 | 1.4 | 1.0 | 0.9 |
|---|
| Stock-Based Compensation | | 1.1 | 0.0 | 1.4 | 0.8 | 0.8 | 1.1 | 0.7 | 0.7 | 0.7 | 0.8 | 0.9 | 1.5 | 1.6 |
|---|
| Change Working Capital | | -5.0 | -5.0 | -6.3 | -4.7 | -6.2 | -6.1 | -0.8 | -0.8 | -0.8 | -0.8 | -0.6 | -0.6 | -0.6 |
|---|
| 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 |
|---|
| 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 |
|---|
| 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 |
|---|
| Other Non-cash Items | | -5.3 | 11.8 | 29.1 | 3.0 | 25.0 | 136.8 | 85.9 | 428.2 | -121.9 | -3.1 | 33.2 | 12.9 | -44.2 |
|---|
| Cash from Operations | | 26.3 | 0.0 | 0.0 | 51.3 | 93.8 | 202.2 | 124.5 | 476.5 | -84.6 | 28.8 | 55.2 | 29.1 | -32.1 |
| 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 | | 10.2 | 10.1 | 9.3 | 2.3 | 4.4 | 7.0 | 7.2 | 8.0 | 12.1 | 8.5 |
|---|
| Depreciation & Amortization | | 1.6 | 2.2 | 2.2 | 2.2 | 2.3 | 2.3 | 2.3 | 2.3 | 2.0 | 2.4 |
|---|
| Stock-Based Compensation | | -1.5 | 0.3 | 0.9 | 0.3 | 0.3 | 0.3 | 0.7 | 0.1 | 0.1 | 0.1 |
|---|
| Change Working Capital | | -4.9 | -1.7 | -1.7 | -1.6 | -1.6 | -1.6 | -1.5 | -1.6 | -1.2 | -1.5 |
|---|
| 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 | | 2.3 | -11.0 | 9.3 | 5.6 | 13.9 | 16.8 | 2.7 | -4.2 | -20.9 | 15.5 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -8.1 | 25.3 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Capital Expenditure | | -0.4 | 0.0 | -0.8 | -0.7 | -2.1 | -2.0 | -4.2 | -1.4 | -2.5 | -0.7 | -0.2 | -0.5 | -0.4 |
|---|
| Acquisitions | | 106.7 | 0.0 | 0.0 | 0.0 | 71.4 | -315.6 | 6.6 | -161.4 | 25.1 | -219.2 | -35.1 | -110.4 | 0.0 |
|---|
| Investments | | -540.3 | 0.0 | -417.9 | -694.5 | -402.9 | -604.6 | -551.4 | -200.0 | -82.3 | -34.5 | -12.5 | -5.5 | 0.0 |
|---|
| Sales of Investment | | 614.9 | 0.0 | 316.2 | 642.2 | 486.3 | 443.0 | 467.4 | 149.3 | 108.6 | 5.5 | 9.5 | 9.6 | 36.9 |
|---|
| Other Investing Activities | | 52.4 | 0.0 | 0.0 | 296.2 | -412.9 | -25.0 | -364.4 | -5.9 | -371.3 | -15.6 | 46.5 | 1.3 | -121.5 |
|---|
| Cash from Investing | | 215.3 | 0.0 | 0.0 | 243.3 | -260.2 | -504.2 | -446.0 | -219.4 | -322.4 | -264.4 | 8.2 | -105.4 | -85.1 |
| 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 | | -0.5 | -0.4 | -0.1 | -0.2 | -0.2 | -0.3 | -0.1 | -0.1 | 0.0 | 0.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 106.7 | 0.0 |
|---|
| Investments | | -154.7 | -106.7 | -69.7 | -42.5 | -157.0 | -38.5 | -109.1 | -113.4 | -101.9 | -216.2 |
|---|
| Sales of Investment | | 215.0 | 112.3 | 36.5 | 89.3 | 35.6 | 64.5 | 120.0 | 96.1 | 148.5 | 250.6 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 49.2 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 153.5 | 83.6 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Debt Repaid | | -55.0 | 0.0 | 0.0 | -125.0 | -500.0 | -50.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 2.9 | 364.4 | 49.1 | 5.4 | 574.0 | 142.1 | 155.0 | -319.0 | 354.8 | 25.2 | 52.7 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 60.2 | 0.6 | 0.0 | 1.7 |
|---|
| Repurchase of Common Stock | | -16.5 | -14.2 | -20.7 | -6.8 | -19.8 | -10.5 | -7.9 | -3.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -12.1 | 0.0 | 0.0 | -12.2 | -10.7 | -9.9 | -6.6 | -8.0 | -5.8 | -5.1 | -2.6 | -3.1 | 0.0 |
|---|
| Other Financing Activities | | -0.8 | 0.0 | 0.0 | 197.2 | 86.1 | 872.2 | 348.8 | -211.8 | 410.4 | 211.9 | -56.6 | 86.6 | 186.3 |
|---|
| Cash from Financing | | -234.4 | 0.0 | 0.0 | 53.2 | -444.5 | 801.7 | 334.4 | -223.0 | 404.7 | 267.0 | -58.6 | 83.5 | 188.1 |
| 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 | -55.0 | 0.0 |
|---|
| Debt Issued | | 291.2 | -51.1 | 19.0 | -41.1 | -1.0 | 48.9 | -0.5 | 1.7 | 0.1 | 1.6 |
|---|
| 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 | -12.5 | -1.5 | -0.2 | 0.0 | -11.0 | -8.1 | -1.5 | -6.8 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.0 | -3.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.8 | -21.4 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -44.1 | -24.4 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Net Change in Cash | | 6.4 | 14.5 | -173.6 | 347.8 | -610.8 | 499.7 | 12.9 | 34.1 | -2.4 | 31.3 | 4.8 | 7.2 | 70.9 |
|---|
| Closing Cash Balance | | 252.8 | 46.6 | 257.7 | 431.4 | 83.5 | 694.4 | 194.7 | 181.8 | 147.7 | 150.0 | 118.7 | 113.9 | 106.7 |
| 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 | | -188.3 | 43.1 | -47.0 | -18.9 | -91.6 | 96.6 | -16.5 | -162.1 | 100.6 | 84.5 |
|---|
| Closing Cash Balance | | 46.6 | 234.9 | 191.9 | 238.8 | 257.7 | 349.4 | 252.8 | 269.2 | 431.4 | 330.8 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| Free Cash Flow | | 25.9 | 32.7 | 57.7 | 50.6 | 91.7 | 200.2 | 120.3 | 475.1 | -87.1 | 28.1 | 55.0 | 28.6 | -32.5 |
|---|
| Real Free Cash Flow | | 24.8 | 32.7 | 56.3 | 49.9 | 90.9 | 199.1 | 119.6 | 474.4 | -87.8 | 27.3 | 54.1 | 27.2 | -34.1 |
| 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 | | 7.4 | 1.8 | 21.6 | 7.6 | 17.2 | 24.2 | 11.5 | 4.7 | -8.1 | 25.3 |
|---|
| Real Free Cash Flow | | 8.8 | 1.5 | 20.6 | 7.3 | 17.0 | 24.0 | 10.8 | 4.6 | -8.3 | 25.1 |