RWT
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 | | 269.1 | 1,107.0 | 242.5 | 158.3 | -27.0 | 526.0 | -363.0 | 308.0 | 214.0 | 229.0 | 215.0 | 188.8 | 191.0 | 285.0 | 202.0 | 89.1 | 189.3 |
|---|
| Cost of Revenues | | 48.4 | 48.4 | 33.6 | 21.7 | 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 | | 1,058.6 | 1,058.6 | 208.9 | 136.6 | -27.0 | 526.0 | -363.0 | 308.0 | 214.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 87.3 | 61.4 | 46.6 | 73.8 | 30.9 | 69.7 | 67.4 | 74.5 | 198.3 | 20.0 |
|---|
| Cost of Revenues | | 21.3 | 7.0 | 10.0 | 10.1 | 9.7 | 9.5 | 8.5 | 5.8 | 10.9 | 10.5 |
|---|
| Gross Profit | | 903.8 | 54.4 | 36.6 | 63.8 | 21.2 | 60.2 | 58.9 | 68.7 | 187.5 | 9.5 |
| 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 | 128.3 | 141.0 | 171.0 | 115.0 | 119.0 | 69.6 | 69.3 | 69.0 | 82.3 | 84.9 | 78.5 | 60.1 | 0.0 | 0.0 |
|---|
| Depreciation & Amortization | | 11.9 | 10.1 | 0.0 | 14.9 | 15.9 | 16.8 | 17.4 | 10.1 | 1.3 | 1.2 | 1.1 | 0.8 | 0.5 | 0.4 | 1.9 | 1.7 | 0.9 |
|---|
| Total Operating Expenses | | 1.2 | 3.2 | 134.4 | 128.3 | 125.0 | 154.0 | 6.0 | 106.0 | 287.0 | 173.0 | 149.0 | 157.0 | 162.0 | 142.0 | 131.0 | 176.0 | 85.0 |
|---|
| Operating Income | | 494.2 | -23.0 | 74.5 | 1.1 | 408.0 | 338.0 | -587.0 | 176.0 | 369.7 | 261.0 | 223.5 | 187.6 | 188.8 | 265.2 | 253.9 | 125.4 | 195.0 |
| 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 | 30.4 | 30.0 |
|---|
| Depreciation & Amortization | | 2.3 | 4.2 | 2.7 | 2.8 | 0.0 | 2.8 | 5.0 | 6.3 | 6.9 | 6.9 |
|---|
| Total Operating Expenses | | -127.6 | 54.4 | 37.0 | 37.5 | 32.5 | 36.0 | 33.3 | 32.6 | -4.3 | 25.0 |
|---|
| Operating Income | | 36.3 | 283.2 | -89.1 | 263.8 | -11.3 | 245.1 | 25.6 | 36.1 | 191.7 | -33.0 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 881.8 | 82.7 | 945.2 | 724.5 | 708.0 | 575.0 | 572.0 | 622.0 | 379.0 | 248.0 | 246.0 | 259.4 | 242.0 | 226.0 | 231.4 | 217.2 | 230.1 |
|---|
| Interest Expense | | 804.6 | 18.1 | 842.6 | 631.5 | 552.0 | 427.0 | 448.0 | 480.0 | 239.0 | 109.0 | 89.0 | 95.9 | 87.0 | 81.0 | 120.8 | 99.0 | 84.7 |
|---|
| Other Expense | | -254.5 | -21.9 | -1.7 | -1.7 | -592.0 | 0.0 | 0.0 | 0.0 | -239.0 | -109.0 | -88.5 | -95.9 | -86.8 | -81.2 | -120.8 | -100.2 | -83.5 |
|---|
| IBT | | -44.8 | -44.8 | 72.8 | -0.6 | -184.0 | 338.0 | -587.0 | 176.0 | 131.0 | 152.0 | 135.0 | 91.7 | 102.0 | 184.0 | 133.1 | 25.2 | 111.5 |
|---|
| Income Tax Expense | | 9.2 | 25.2 | 18.8 | 1.6 | -20.0 | 18.0 | -5.0 | 7.0 | 11.0 | 12.0 | 4.0 | -10.3 | 1.0 | 11.0 | 1.3 | 0.0 | 0.3 |
|---|
| Net Income | | -61.9 | -70.0 | 54.0 | -6.3 | -164.0 | 320.0 | -582.0 | 169.0 | 120.0 | 140.0 | 131.0 | 102.1 | 101.0 | 173.0 | 131.8 | 26.3 | 110.1 |
| 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 | | 25.9 | 299.5 | 284.3 | 272.1 | 266.4 | 248.6 | 225.4 | 204.7 | 189.9 | 1,770.0 |
|---|
| Interest Expense | | 5.4 | 284.5 | 270.5 | 244.2 | 238.8 | 223.1 | 200.1 | 180.5 | 169.8 | 157.0 |
|---|
| Other Expense | | -8.3 | 0.0 | -4.8 | -241.4 | 11.0 | -223.1 | -5.2 | -5.4 | -1.3 | -29.1 |
|---|
| IBT | | 28.0 | -1.4 | -93.9 | 22.4 | -0.4 | 22.0 | 20.5 | 30.8 | 20.0 | -33.0 |
|---|
| Income Tax Expense | | -8.0 | 6.4 | 4.6 | 6.3 | 6.3 | 7.1 | 4.9 | 0.5 | -1.0 | -2.0 |
|---|
| Net Income | | 20.0 | 0.5 | -98.5 | 16.1 | -6.6 | 14.8 | 15.5 | 30.3 | 21.0 | -31.0 |
| 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 | $-0.11 | $-1.40 | $2.73 | $-5.11 | $1.63 | $1.52 | $1.78 | $1.66 | $1.20 | $1.18 | $2.05 | $1.61 | $0.31 | $1.37 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.11 | $-1.40 | $2.37 | $-5.11 | $1.46 | $1.09 | $1.60 | $1.54 | $1.18 | $1.15 | $1.94 | $1.59 | $0.31 | $1.36 |
|---|
| Shares Outstanding | | 126.3 | 113.1 | 132.1 | 116.3 | 117.2 | 113.2 | 113.9 | 101.1 | 78.7 | 76.8 | 76.7 | 82.9 | 82.8 | 82.0 | 79.5 | 78.2 | 77.8 |
|---|
| Diluted Shares Outstanding | | 126.6 | 113.1 | 132.1 | 116.3 | 117.2 | 142.1 | 113.9 | 136.8 | 110.0 | 102.0 | 97.9 | 84.5 | 85.1 | 93.7 | 80.7 | 78.3 | 78.8 |
| 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 | $0.15 | $-0.27 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.15 | $-0.27 |
|---|
| Shares Outstanding | | 126.3 | 129.0 | 133.0 | 132.8 | 132.3 | 132.2 | 132.1 | 131.6 | 121.9 | 115.5 |
|---|
| Diluted Shares Outstanding | | 126.6 | 129.0 | 133.0 | 132.8 | 132.3 | 132.4 | 132.1 | 131.6 | 122.5 | 115.5 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 339.4 | 245.2 | 293.1 | 259.0 | 450.0 | 461.0 | 197.0 | 176.0 | 145.0 | 213.0 | 220.2 | 270.0 | 173.0 | 81.1 | 267.2 | 46.9 |
|---|
| Short Term Investments | | 144.8 | 211.5 | 87.4 | 132.1 | 206.8 | 218.5 | 239.3 | 0.0 | -0.3 | -0.2 | 0.0 | 4.7 | 0.2 | 0.0 | 0.0 | 825.1 |
|---|
| Total Cash & ST Investments | | 339.4 | 456.6 | 368.8 | 662.0 | 656.8 | 679.5 | 436.3 | 175.8 | 144.7 | 212.8 | 220.2 | 274.7 | 173.2 | 81.1 | 267.2 | 46.9 |
|---|
| Accounts Receivable | | 164.1 | 213.9 | 171.9 | 114.7 | 137.6 | 87.4 | 304.2 | 154.8 | 120.2 | 87.6 | 110.4 | 83.6 | 53.7 | 80.8 | 15.8 | 13.8 |
|---|
| Inventory | | 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 Current Assets | | -503.5 | -670.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -154.8 | -120.2 | -87.6 | -325.0 | -358.1 | -226.7 | -80.8 | -282.7 | -60.7 |
|---|
| Total Current Assets | | 14,787.3 | 0.0 | 540.7 | 662.0 | 794.4 | 766.8 | 740.5 | 175.8 | 144.7 | 212.8 | 5.6 | 0.3 | 0.2 | 81.1 | 0.3 | 0.0 |
| 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 | | 226.3 | 302.0 | 259.9 | 245.2 | 253.7 | 275.6 | 275.4 | 368.8 | 204.0 | 357.0 |
|---|
| Short Term Investments | | 284.4 | 114.5 | 204.6 | 211.5 | 205.4 | 144.8 | 110.1 | 87.4 | 81.4 | 97.5 |
|---|
| Total Cash & ST Investments | | 510.7 | 416.5 | 464.5 | 456.6 | 459.0 | 420.4 | 385.5 | 368.8 | 204.0 | 357.0 |
|---|
| Accounts Receivable | | 254.8 | 273.6 | 191.7 | 213.9 | 197.7 | 164.1 | 151.0 | 171.9 | 109.8 | 116.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 93.6 | 54.1 | 15.5 |
|---|
| Other Current Assets | | -765.5 | -690.1 | -656.3 | -670.6 | -656.7 | -584.5 | -536.4 | 1,393.6 | 0.0 | 774.9 |
|---|
| Total Current Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13,291.5 | 204.0 | 357.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 17.3 | 14.2 | 0.0 | 28.8 | 27.8 | 19.2 | 16.8 | 5.1 | 2.6 | 2.8 | 4.1 | 3.0 | 1.2 | 0.5 | 0.0 | 0.0 |
|---|
| Goodwill | | 23.4 | 23.4 | 23.4 | 23.4 | 0.0 | 0.0 | 88.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 86.9 | 19.0 | 28.5 | 40.9 | 41.6 | 56.9 | 72.8 | 0.0 | 64.0 | 119.0 | 192.0 | 139.0 | 65.0 | 5.3 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 550.9 | 781.0 | 471.7 | 391.0 | 642.0 | 348.0 | 1,458.0 | 1,891.0 | 1,477.0 | 1,018.0 | 1,233.3 | 1,379.0 | 1,683.0 | 1,108.8 | 981.8 | 1,154.8 |
|---|
| Other Long-Term Assets | | 985.3 | -837.6 | 0.0 | -419.8 | -711.4 | -424.1 | -1,636.2 | 8,365.9 | -1,474.6 | -1,128.1 | -1,418.8 | 2,730.3 | 990.1 | 2,127.3 | -1,135.3 | -1,124.6 |
|---|
| Total Long-Term Assets | | 1,703.8 | 0.0 | 523.6 | 64.3 | 711.4 | 424.1 | 1,636.2 | 10,262.0 | 68.2 | 11.6 | 10.6 | 4,251.8 | 2,739.0 | 3,241.8 | -153.5 | 33.7 |
|---|
| Total Assets | | 16,491.1 | 18,258.3 | 14,504.3 | 13,031.0 | 14,707.0 | 10,355.0 | 17,995.0 | 11,937.0 | 7,040.0 | 5,483.0 | 6,231.0 | 5,919.0 | 4,609.0 | 4,444.1 | 5,743.3 | 5,143.7 |
| 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 | | 15.5 | 15.3 | 15.2 | 14.2 | 15.9 | 17.3 | 18.8 | 20.4 | 21.8 | 23.3 |
|---|
| Goodwill | | 23.4 | 23.4 | 23.4 | 23.4 | 23.4 | 23.4 | 23.4 | 23.4 | 23.4 | 23.4 |
|---|
| Intangible Assets | | 43.2 | 46.5 | 49.6 | 19.0 | 81.3 | 86.9 | 89.2 | 28.5 | 31.6 | 100.8 |
|---|
| Long-Term Investments | | 753.1 | 609.4 | 726.3 | 781.0 | 615.7 | 550.9 | 486.1 | 423.5 | 340.0 | 356.0 |
|---|
| Other Long-Term Assets | | -835.2 | -694.6 | -814.5 | -837.6 | -736.3 | -678.4 | -617.4 | -535.8 | -54.9 | -356.0 |
|---|
| Total Long-Term Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,212.8 | 340.0 | 356.0 |
|---|
| Total Assets | | 22,600.8 | 21,333.0 | 19,871.8 | 18,258.3 | 18,427.4 | 16,491.1 | 15,058.0 | 14,504.3 | 13,021.0 | 12,797.0 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 64.8 | 77.8 | 57.7 | 50.8 | 39.3 | 41.3 | 60.7 | 42.5 | 19.8 | 10.8 | 13.7 | 8.5 | 6.4 | 4.6 | 8.1 | 5.9 |
|---|
| Short-Term Debt | | 1,521.1 | 1,750.1 | 1,351.0 | 2,030.0 | 2,177.0 | 523.0 | 2,329.0 | 2,400.0 | 1,939.0 | 792.0 | 1,855.0 | 1,794.0 | 863.0 | 551.9 | 428.1 | 44.1 |
|---|
| Other Current Liabilities | | -1,521.1 | -1,827.9 | 149.4 | -50.8 | -2,216.3 | -564.3 | -2,389.7 | 1,152.5 | 778.2 | 443.6 | 127.9 | 120.8 | 74.9 | 78.5 | 135.8 | 127.9 |
|---|
| Current Liabilities | | 1,521.1 | 0.0 | 1,558.2 | 2,030.0 | 2,216.3 | 564.3 | 2,389.7 | 2,606.4 | 2,087.9 | 939.9 | 1,996.6 | 1,923.1 | 944.0 | 635.0 | 572.0 | 178.0 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 102.8 | 92.5 | 91.9 | 77.8 | 80.6 | 64.8 | 65.4 | 57.7 | 56.4 | 51.2 |
|---|
| Short-Term Debt | | 3,042.2 | 2,333.6 | 2,020.5 | 1,750.1 | 0.0 | 0.0 | 946.9 | 1,351.0 | 1,476.7 | 1,203.8 |
|---|
| Other Current Liabilities | | -3,158.5 | -2,434.2 | -2,117.9 | -1,827.9 | -91.8 | -68.8 | -1,012.3 | -1,408.8 | -1,533.1 | -1,256.0 |
|---|
| Current Liabilities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,562.9 | 1,477.0 | 1.0 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 13,455.9 | 14,644.8 | 11,493.2 | 9,720.0 | 10,895.0 | 8,526.0 | 13,468.0 | 7,982.0 | 3,740.0 | 3,394.0 | 3,088.1 | 2,740.0 | 2,419.0 | 2,669.4 | 4,278.9 | 3,901.1 |
|---|
| Capital Leases | | 10.4 | 11.0 | 14.7 | 18.6 | 21.0 | 16.7 | 13.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 1,227.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.2 | 9.0 | 11.8 | 0.9 | 0.0 | 10.2 | 7.3 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 15,270.4 | 17,070.5 | 13,301.6 | 11,947.0 | 13,321.0 | 9,244.0 | 16,168.0 | 10,588.0 | 5,828.0 | 4,334.0 | 5,084.8 | 4,663.0 | 3,363.0 | 3,303.9 | 4,850.7 | 4,068.1 |
| 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 | | 17,984.6 | 17,177.2 | 15,836.3 | 14,644.8 | 16,832.7 | 14,982.8 | 12,434.1 | 11,507.5 | 10,224.9 | 9,862.9 |
|---|
| Capital Leases | | 11.6 | 12.3 | 13.1 | 11.0 | 11.7 | 12.7 | 13.7 | 10.1 | 15.6 | 16.7 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10,215.9 | 9,941.9 |
|---|
| Total Liabilities | | 21,601.8 | 20,279.6 | 18,688.3 | 17,070.5 | 17,204.4 | 15,270.4 | 13,833.8 | 13,301.6 | 11,915.0 | 11,673.0 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 1.3 | 1.3 | 1.3 | 1.1 | 1.1 | 1.1 | 1.1 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
|---|
| Retained Earnings | | -1,297.4 | 1,191.4 | -1,295.5 | 1,153.4 | -922.9 | -1,150.9 | -485.0 | -524.8 | -547.6 | -599.7 | -642.5 | -659.4 | -664.7 | -743.5 | -793.0 | -738.2 |
|---|
| Comprehensive Income | | -47.3 | -43.1 | -58.0 | -68.9 | -8.9 | -4.2 | 41.5 | 61.3 | 85.2 | 71.9 | 92.0 | 140.7 | 148.8 | 138.3 | -13.2 | 112.3 |
|---|
| Total Common Equity | | 1,220.7 | 1,187.9 | 1,202.7 | 1,084.0 | 1,386.0 | 1,111.0 | 1,827.0 | 1,349.0 | 1,212.0 | 1,149.0 | 1,146.3 | 1,256.0 | 1,246.0 | 1,140.2 | 892.6 | 1,064.8 |
| 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 | | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 113,761.0 |
|---|
| Retained Earnings | | 1,096.1 | 1,105.5 | 1,205.8 | 1,191.4 | -1,307.9 | -1,297.4 | -1,289.1 | -1,295.5 | -66.7 | -1,240.5 |
|---|
| Comprehensive Income | | -35.7 | -39.1 | -39.3 | -43.1 | -39.4 | -47.3 | -48.9 | -58.0 | -64.7 | -62.1 |
|---|
| Total Common Equity | | 999.0 | 1,053.5 | 1,183.5 | 1,187.9 | 1,223.0 | 1,220.7 | 1,224.2 | 1,202.7 | 1,106.0 | 1,124.0 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 14,987.5 | 16,394.9 | 12,844.3 | 11,750.0 | 13,072.0 | 9,049.0 | 15,797.0 | 10,382.0 | 5,679.0 | 4,186.0 | 4,943.1 | 4,534.0 | 3,282.0 | 3,221.4 | 4,706.9 | 3,945.2 |
|---|
| Book Value | | 1,220.7 | 1,187.9 | 1,202.7 | 1,084.0 | 1,386.0 | 1,111.0 | 1,827.0 | 1,349.0 | 1,212.0 | 1,149.0 | 1,146.3 | 1,256.0 | 1,246.0 | 1,140.2 | 892.6 | 1,075.6 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 999.0 | 1,053.5 | 1,183.5 | 1,187.9 | 1,223.0 | 1,220.7 | 1,224.2 | 1,202.7 | 1,106.0 | 1,124.0 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 32.7 | -70.0 | 54.0 | -6.3 | -163.5 | 319.6 | -581.8 | 169.2 | 119.6 | 140.4 | 131.3 | 102.1 | 100.6 | 173.2 | 131.8 | 26.3 | 110.1 |
|---|
| Depreciation & Amortization | | 22.0 | 0.0 | 11.9 | 0.0 | 15.9 | 16.8 | 17.4 | 10.1 | 1.3 | 1.2 | 1.1 | 0.8 | 0.5 | 0.4 | 1.9 | 1.7 | 0.9 |
|---|
| Stock-Based Compensation | | 19.8 | 0.0 | 20.7 | 0.0 | 23.9 | 18.9 | 15.3 | 15.0 | 13.7 | 10.4 | 12.6 | 11.8 | 11.3 | 13.5 | 9.8 | 9.1 | 11.5 |
|---|
| Change Working Capital | | -2.2 | 85.5 | -16.5 | -51.5 | -36.6 | -22.9 | 232.9 | -78.7 | -20.8 | -22.4 | 46.2 | -82.2 | -60.5 | 41.3 | 45.3 | -32.7 | -37.0 |
|---|
| Change In Accounts Receivable | | -41.2 | 103.6 | -40.7 | 0.0 | 42.6 | -64.8 | 301.4 | -83.2 | -41.8 | -17.6 | 42.6 | -88.2 | -57.7 | 12.0 | 8.8 | -2.7 | 3.7 |
|---|
| Change In Accounts Payable | | 9.9 | -18.1 | 24.2 | -10.3 | -79.2 | 42.0 | -68.5 | 4.5 | 21.1 | -4.8 | 3.6 | 6.0 | -2.8 | 29.3 | 36.5 | 15.8 | 11.6 |
|---|
| Change In Inventories | | -23.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2,430.6 | 1,943.3 | 727.1 | 1,991.1 | 1,922.9 | 943.8 | 553.9 | -6.2 | -57.5 |
|---|
| Other Non-cash Items | | -4,995.1 | -10,110.0 | -5,932.7 | -1,958.1 | 21.1 | -6,044.0 | -54.9 | -1,186.2 | -1,736.0 | -1,801.2 | -668.0 | -1,152.5 | -1,761.2 | -438.0 | -531.4 | 9.9 | -56.9 |
|---|
| Cash from Operations | | -4,959.6 | 0.0 | 0.0 | -2,015.8 | -139.1 | -5,694.6 | -505.5 | -1,165.6 | -1,611.7 | -1,713.2 | -545.7 | -1,250.2 | -1,791.1 | -221.8 | -450.2 | 17.8 | 29.9 |
| 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 | | 20.0 | -7.7 | -98.5 | 16.1 | -6.6 | 14.8 | 15.5 | 30.3 | 20.1 | -30.8 |
|---|
| Depreciation & Amortization | | 0.0 | 2.3 | 2.7 | 2.8 | 2.8 | 2.8 | 2.8 | 3.5 | 6.9 | 3.7 |
|---|
| Stock-Based Compensation | | 0.0 | 5.1 | 4.6 | 5.1 | 3.8 | 4.7 | 5.6 | 6.7 | 4.1 | 3.4 |
|---|
| Change Working Capital | | 60.0 | -47.3 | -60.9 | 133.8 | -92.8 | 22.8 | 38.8 | 14.7 | -65.2 | 9.5 |
|---|
| Change In Accounts Receivable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -55.8 | 14.7 |
|---|
| Change In Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.9 | 0.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -23.7 | 0.0 |
|---|
| Other Non-cash Items | | -3,440.6 | -2,620.5 | -1,961.2 | -2,110.3 | -761.1 | -2,133.5 | -2,028.7 | -1,009.3 | -1,096.4 | -893.0 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1,148.4 | -891.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | 331.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,260.8 | -25.5 | -0.6 | -15.3 | -32.4 | -46.1 | -3.1 | 0.0 | 0.0 | 0.0 |
|---|
| Acquisitions | | 35.1 | 0.0 | 0.0 | 0.0 | -40.6 | 0.0 | 0.0 | -451.6 | 25.5 | 0.6 | 15.3 | 32.4 | 46.1 | 3.1 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -86.2 | 0.0 | -236.9 | -9.9 | -263.2 | -398.8 | -292.0 | -711.2 | -1,340.4 | -600.9 | -318.3 | -179.3 | -168.7 | -488.6 | -507.7 | -1,088.6 | -278.8 |
|---|
| Sales of Investment | | 74.2 | 10,959.7 | 61.3 | 200.8 | 177.8 | 184.7 | 793.6 | 995.5 | 761.5 | 306.2 | 577.2 | 578.1 | 679.0 | 384.5 | 425.0 | 663.5 | 545.4 |
|---|
| Other Investing Activities | | 115.6 | 0.0 | 0.0 | 717.8 | 339.9 | 1,618.1 | 3,568.8 | -67.7 | 566.2 | 581.5 | 1,074.7 | 464.4 | 230.2 | 455.4 | 806.0 | 9.5 | -151.4 |
|---|
| Cash from Investing | | 1,424.2 | 0.0 | 0.0 | 908.7 | 213.9 | 1,404.1 | 4,070.4 | 1,025.9 | -12.8 | 286.9 | 1,333.7 | 863.2 | 740.6 | 351.3 | 723.3 | -415.6 | 115.2 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 330.9 | 0.1 |
|---|
| Acquisitions | | 0.0 | 2.2 | 7.1 | 8.5 | -36.0 | 9.3 | 15.4 | 11.3 | -0.5 | 9.0 |
|---|
| Investments | | 0.0 | -201.7 | -16.5 | -11.2 | -43.1 | -82.7 | -55.8 | -55.2 | 25.6 | -0.1 |
|---|
| Sales of Investment | | 0.0 | 304.7 | 101.2 | 14.6 | 32.0 | 19.7 | 0.7 | 9.0 | 5.9 | 58.6 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -92.5 | 185.3 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 269.5 | 253.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -4,182.8 | 0.0 | 0.0 | 1,064.1 | -8,565.2 | -14,815.9 | -11,771.8 | -8,317.9 | -7,170.4 | -4,241.8 | -5,361.0 | -9,451.1 | -7,840.3 | -6,935.0 | -2,018.0 | -806.1 | -464.4 |
|---|
| Debt Issued | | 7,728.3 | 16,394.9 | 3,550.6 | 2,158.4 | 7,243.2 | 18,838.9 | 5,023.8 | 13,732.9 | 11,873.4 | 5,734.8 | 4,603.9 | 9,860.3 | 9,092.3 | 6,995.7 | 532.5 | 1,567.8 | 4,409.6 |
|---|
| Issuance of Common Stock | | 124.4 | 0.0 | 0.0 | 124.5 | 68.0 | 21.9 | 5.9 | 450.7 | 142.6 | 0.3 | 0.3 | 7.3 | 9.5 | 8.7 | 36.8 | 6.0 | 4.0 |
|---|
| Repurchase of Common Stock | | 3,510.1 | -51.8 | 0.0 | 0.0 | -56.5 | 19,162.5 | -21.7 | 8,236.7 | -16.3 | -8.4 | -28.1 | -85.8 | 9,091.0 | 6,998.5 | 1,632.5 | -7.0 | 255.3 |
|---|
| Dividends Paid | | -92.9 | 0.0 | 0.0 | -93.6 | -111.7 | -91.7 | -84.0 | -129.5 | -96.8 | -88.3 | -88.5 | -94.9 | -95.3 | -94.4 | -82.3 | -100.7 | -79.9 |
|---|
| Other Financing Activities | | -10.9 | 0.0 | 0.0 | -15.4 | 8,388.5 | 0.6 | 8,560.2 | -14.6 | 8,823.7 | 5,696.3 | 4,681.9 | 9,962.0 | -17.9 | -15.1 | -28.2 | 1,525.8 | -56.0 |
|---|
| Cash from Financing | | 3,427.9 | 0.0 | 0.0 | 1,146.5 | -276.9 | 4,277.5 | -3,311.3 | 225.5 | 1,682.8 | 1,358.1 | -795.4 | 337.5 | 1,147.1 | -37.4 | -459.2 | 618.0 | -341.0 |
| 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 | 927.8 | 441.4 |
|---|
| Debt Issued | | 21,026.8 | 1,516.1 | 1,653.9 | 1,461.9 | -437.8 | 1,849.8 | 1,601.9 | 315.2 | 2,294.5 | 698.4 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 90.7 | 33.5 |
|---|
| Repurchase of Common Stock | | -14.8 | -29.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -23.7 | -21.5 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -6.9 | -2.5 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 987.9 | 450.9 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -107.5 | 136.2 | -55.9 | 39.4 | -202.1 | -13.0 | 253.6 | 85.8 | 58.3 | -68.2 | -7.4 | -49.5 | 96.5 | 92.1 | -186.1 | 220.2 | -195.9 |
|---|
| Closing Cash Balance | | 339.4 | 449.1 | 312.9 | 368.8 | 329.4 | 531.5 | 544.5 | 290.8 | 205.1 | 144.7 | 212.8 | 220.2 | 269.7 | 173.2 | 81.1 | 267.2 | 46.9 |
| 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 | | 118.9 | -118.0 | 101.8 | 33.5 | -13.0 | -13.4 | -1.0 | -28.4 | 109.1 | -187.1 |
|---|
| Closing Cash Balance | | 449.1 | 330.2 | 448.2 | 346.5 | 312.9 | 326.0 | 339.4 | 340.4 | 368.8 | 259.7 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -4,628.5 | -10,094.5 | -5,862.5 | -2,015.8 | -139.1 | -5,694.6 | -505.5 | 95.2 | -1,637.2 | -1,713.8 | -561.0 | -1,282.6 | -1,837.2 | -224.9 | -450.2 | 17.8 | 29.9 |
|---|
| Real Free Cash Flow | | -4,648.3 | -10,094.5 | -5,883.3 | -2,015.8 | -163.1 | -5,713.5 | -520.8 | 80.3 | -1,651.0 | -1,724.2 | -573.6 | -1,294.4 | -1,848.5 | -238.5 | -460.1 | 8.7 | 18.4 |
| 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 | | -3,360.6 | -2,668.1 | -2,113.2 | -1,952.5 | -854.0 | -2,088.4 | -1,966.0 | -954.2 | -817.4 | -890.9 |
|---|
| Real Free Cash Flow | | -3,360.6 | -2,673.2 | -2,117.9 | -1,957.6 | -857.8 | -2,093.1 | -1,971.6 | -960.9 | -821.5 | -894.3 |