SBT
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Total Revenues | | 115.5 | 135.1 | 76.3 | 80.1 | 95.6 | 110.1 | 132.4 | 142.1 | 113.9 | 90.3 | 66.2 |
|---|
| Cost of Revenues | | 16.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 99.6 | 135.1 | 76.3 | 80.1 | 95.6 | 110.1 | 132.4 | 142.1 | 113.9 | 90.3 | 66.2 |
| Revenue |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Total Revenues | | 33.7 | 14.0 | 34.3 | 33.5 | 32.9 | 16.4 | 18.1 | 18.0 | 18.8 | 19.2 |
|---|
| Cost of Revenues | | 16.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 17.8 | 14.0 | 34.3 | 33.5 | 32.9 | 16.4 | 18.1 | 18.0 | 18.8 | 19.2 |
| Operating Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 63.2 | 34.7 | 30.2 | 33.0 | 31.3 | 31.5 | 26.1 | 20.3 | 17.3 |
|---|
| Depreciation & Amortization | | 0.8 | 1.0 | 1.3 | 1.5 | 1.8 | 1.6 | 2.1 | 1.8 | 1.6 | 1.5 | 1.6 |
|---|
| Total Operating Expenses | | 39.7 | 10.1 | 63.2 | 23.9 | -67.0 | -129.0 | -54.7 | -11.9 | 2.7 | -18.0 | -20.3 |
|---|
| Operating Income | | 0.0 | 125.1 | 8.4 | 29.4 | 28.5 | -18.9 | 77.7 | 130.2 | 95.9 | 72.3 | 45.9 |
| Operating Income |
|
TTM |
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| 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 | 8.8 | 9.0 | 9.5 | 9.7 | 9.1 | 9.7 |
|---|
| Depreciation & Amortization | | 0.2 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 |
|---|
| Total Operating Expenses | | 15.9 | 14.3 | 4.7 | 4.8 | 2.3 | -15.8 | -14.4 | 3.2 | 16.8 | 5.8 |
|---|
| Operating Income | | -2.9 | 0.7 | 2.2 | 0.0 | 30.7 | 0.6 | 3.7 | 10.8 | 7.2 | 7.2 |
| Net Income |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Interest Income | | 102.1 | 135.1 | 126.8 | 99.9 | 116.5 | 151.4 | 175.4 | 161.8 | 122.7 | 90.8 | 66.0 |
|---|
| Interest Expense | | 60.6 | 78.7 | 61.8 | 21.1 | 25.4 | 45.6 | 54.4 | 41.7 | 25.4 | 15.8 | 8.1 |
|---|
| Other Expense | | 2.6 | -120.8 | 2.1 | -37.0 | 0.0 | 0.0 | 0.0 | -41.7 | -25.4 | -15.8 | -8.1 |
|---|
| IBT | | 4.3 | 4.3 | 10.6 | -7.6 | 28.5 | -18.9 | 77.7 | 88.6 | 70.4 | 56.4 | 37.8 |
|---|
| Income Tax Expense | | 2.1 | 2.1 | 3.1 | 6.6 | 8.4 | -5.9 | 20.8 | 25.1 | 32.5 | 23.2 | 15.3 |
|---|
| Net Income | | 2.1 | 2.1 | 7.4 | -14.2 | 20.1 | -13.0 | 57.0 | 63.5 | 38.0 | 33.2 | 22.5 |
| Net Income |
|
TTM |
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Interest Income | | 33.6 | 34.4 | 33.9 | 0.2 | 32.9 | 32.9 | 31.6 | 29.4 | 27.3 | 24.8 |
|---|
| Interest Expense | | 20.1 | 20.7 | 19.5 | 0.2 | 0.3 | 16.9 | 15.4 | 11.7 | 8.8 | 5.3 |
|---|
| Other Expense | | 4.8 | 0.0 | -1.8 | -0.3 | 22.0 | -1.9 | -1.7 | -0.2 | -25.4 | -5.3 |
|---|
| IBT | | 1.9 | 0.7 | 2.0 | -0.3 | 6.8 | 0.6 | 3.7 | -0.6 | -18.2 | 1.9 |
|---|
| Income Tax Expense | | 0.7 | 0.9 | 0.6 | -0.1 | 1.8 | 0.3 | 1.1 | -0.1 | 0.3 | 0.7 |
|---|
| Net Income | | 1.2 | -0.1 | 1.3 | -0.2 | 5.1 | 0.3 | 2.5 | -0.5 | -18.4 | 1.2 |
| Per Share Data |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| EPS | | $0.00 | $0.00 | $0.15 | $-0.28 | $0.47 | $-0.26 | $1.11 | $1.20 | $0.82 | $0.63 | $0.43 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.15 | $-0.28 | $0.47 | $-0.26 | $1.11 | $1.20 | $0.82 | $0.63 | $0.43 |
|---|
| Shares Outstanding | | 51.0 | 51.0 | 50.6 | 50.3 | 50.0 | 49.8 | 51.1 | 53.0 | 46.2 | 53.0 | 53.0 |
|---|
| Diluted Shares Outstanding | | 51.3 | 51.3 | 50.8 | 50.3 | 50.1 | 49.8 | 51.1 | 53.0 | 46.2 | 53.0 | 53.0 |
| Per Share Data |
|
TTM |
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.10 | $0.01 | $0.05 | $-0.01 | $-0.37 | $0.02 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.10 | $0.01 | $0.05 | $-0.01 | $-0.37 | $0.02 |
|---|
| Shares Outstanding | | 51.0 | 51.1 | 50.9 | 50.8 | 50.7 | 50.7 | 50.7 | 50.4 | 50.4 | 50.4 |
|---|
| Diluted Shares Outstanding | | 51.3 | 51.1 | 51.3 | 50.8 | 51.2 | 51.1 | 50.8 | 50.4 | 50.4 | 50.6 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Cash And Equivalents | | 605.0 | 878.2 | 578.0 | 380.7 | 412.9 | 1,005.5 | 78.8 | 54.7 | 40.1 | 22.1 | 15.6 |
|---|
| Short Term Investments | | 441.9 | 129.0 | 419.2 | 348.2 | 313.9 | 305.0 | 152.5 | 148.9 | 126.8 | 75.6 | 46.7 |
|---|
| Total Cash & ST Investments | | 599.8 | 1,007.2 | 997.2 | 728.9 | 412.9 | 1,310.5 | 78.8 | 53.6 | 167.0 | 97.7 | 62.3 |
|---|
| Accounts Receivable | | 8.8 | 8.6 | 8.5 | 7.8 | 7.7 | 11.0 | 13.7 | 13.5 | 11.5 | 0.0 | 0.0 |
|---|
| Inventory | | 590.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 613.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2,960.6 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 613.8 | 1,015.8 | 1,005.7 | 736.8 | 420.6 | 1,321.5 | 92.6 | 3,027.8 | 178.5 | 97.7 | 62.3 |
| Current Assets |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Cash And Equivalents | | 878.2 | 715.4 | 605.0 | 651.4 | 583.2 | 564.8 | 656.3 | 420.2 | 380.7 | 353.6 |
|---|
| Short Term Investments | | 129.0 | 436.4 | 441.9 | 394.9 | 419.2 | 398.3 | 334.5 | 342.5 | 348.2 | 353.2 |
|---|
| Total Cash & ST Investments | | 1,007.2 | 1,146.8 | 599.8 | 646.2 | -578.0 | 963.1 | 990.8 | 762.7 | 728.9 | 353.6 |
|---|
| Accounts Receivable | | 8.6 | 9.7 | 8.8 | 9.2 | 8.5 | 8.9 | 0.0 | 7.6 | 7.8 | 7.1 |
|---|
| Inventory | | 0.0 | 0.0 | 590.9 | -655.4 | 569.5 | -573.7 | -663.8 | -427.8 | 0.0 | 0.0 |
|---|
| 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 | | 1,015.8 | 725.0 | 613.8 | 660.6 | 591.7 | 972.0 | 998.3 | 770.3 | 736.8 | 360.6 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Net Property, Plant & Equipment | | 16.4 | 15.1 | 16.9 | 21.1 | 25.6 | 27.7 | 27.9 | 9.5 | 7.0 | 5.9 | 4.9 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 1.4 | 1.3 | 1.5 | 1.8 | 2.7 | 5.7 | 9.8 | 10.6 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 32.8 | 342.8 | 423.9 | 348.2 | 313.9 | 305.0 | 152.5 | 148.9 | 126.8 | 75.6 | 46.7 |
|---|
| Other Long-Term Assets | | 1,692.3 | 0.0 | 1,385.9 | -8.1 | -21.4 | -24.3 | -12.1 | -6.1 | -133.9 | -81.5 | -51.6 |
|---|
| Total Long-Term Assets | | 1,760.9 | 374.6 | 1,828.3 | 386.7 | 342.2 | 338.4 | 190.2 | 169.0 | 6.8 | 81.5 | 51.6 |
|---|
| Total Assets | | 2,374.7 | 2,436.5 | 2,416.0 | 2,444.7 | 2,873.6 | 3,914.0 | 3,239.8 | 3,196.8 | 2,962.0 | 2,163.6 | 1,712.0 |
| Long-Term Assets |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Net Property, Plant & Equipment | | 15.1 | 15.5 | 16.4 | 17.6 | 16.9 | 17.8 | 18.9 | 20.1 | 21.1 | 22.1 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 1.3 | 1.3 | 1.4 | 1.5 | 1.5 | 1.6 | 1.7 | 1.7 | 1.8 | 1.8 |
|---|
| Long-Term Investments | | 342.8 | 441.2 | 32.8 | 33.2 | 33.2 | 402.8 | 339.1 | 347.2 | 348.2 | 353.2 |
|---|
| Other Long-Term Assets | | 0.0 | -9.4 | 1,692.3 | 1,683.4 | 1,755.7 | -22.5 | -18.5 | -20.1 | -8.1 | -23.9 |
|---|
| Total Long-Term Assets | | 374.6 | 468.3 | 1,760.9 | 1,754.0 | 1,828.3 | 422.2 | 359.7 | 369.0 | 386.7 | 377.1 |
|---|
| Total Assets | | 2,436.5 | 2,438.6 | 2,374.7 | 2,414.6 | 2,420.0 | 2,446.7 | 2,532.0 | 2,411.5 | 2,444.7 | 2,447.9 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 12.5 | 11.6 | 0.0 | 16.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 19.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 32.2 | 11.6 | 0.0 | 16.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Current Liabilities |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Accounts Payable | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 11.6 | 0.0 | 0.0 | 0.0 | 12.5 | 0.0 | 0.0 | 0.0 | 16.0 | 16.7 |
|---|
| Other Current Liabilities | | 0.0 | 0.0 | 0.0 | 0.0 | -12.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 11.6 | 31.3 | 32.2 | 32.7 | 801.0 | 13.3 | 14.2 | 15.1 | 16.0 | 16.7 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Long-Term Debt | | 12.5 | 0.0 | 58.5 | 131.3 | 234.7 | 403.8 | 314.0 | 358.0 | 402.9 | 357.5 | 326.4 |
|---|
| Capital Leases | | 12.5 | 11.6 | 8.5 | 16.0 | 19.4 | 20.5 | 19.9 | 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 | | 2,045.9 | 2,102.5 | 2,088.3 | 2,132.1 | 234.7 | 403.8 | 314.0 | 2,861.7 | 2,688.7 | 2,001.3 | 1,575.7 |
| Long-Term Liabilities |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Long-Term Debt | | 0.0 | 11.8 | 0.0 | 50.0 | 58.5 | 50.0 | 129.4 | 115.3 | 131.3 | 132.0 |
|---|
| Capital Leases | | 11.6 | 11.8 | 12.5 | 13.4 | 8.5 | 13.3 | 14.2 | 15.1 | 16.0 | 16.7 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 2,102.5 | 2,103.9 | 2,045.9 | 2,087.3 | 2,092.3 | 63.3 | 129.4 | 2,096.0 | 2,132.1 | 2,118.3 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Common Stock | | 84.3 | 84.3 | 84.3 | 83.3 | 82.2 | 80.8 | 80.9 | 111.2 | 111.2 | 25.7 | 25.7 |
|---|
| Retained Earnings | | 243.1 | 244.1 | 242.0 | 234.0 | 245.0 | 224.9 | 266.0 | 211.1 | 149.8 | 121.4 | 96.8 |
|---|
| Comprehensive Income | | -16.1 | -13.5 | -15.2 | -19.5 | -0.9 | 0.4 | 0.2 | 0.0 | -0.1 | 0.0 | -0.7 |
|---|
| Total Common Equity | | 328.9 | 334.0 | 327.7 | 312.6 | 340.4 | 319.6 | 360.3 | 335.1 | 273.3 | 162.3 | 136.3 |
| Total Common Equity |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Common Stock | | 84.3 | 84.3 | 84.3 | 84.3 | 84.3 | 84.3 | 84.3 | 83.3 | 83.3 | 83.3 |
|---|
| Retained Earnings | | 244.1 | 242.9 | 243.1 | 241.8 | 242.0 | 236.9 | 236.6 | 234.0 | 234.0 | 252.5 |
|---|
| Comprehensive Income | | -13.5 | -10.9 | -16.1 | -16.0 | -15.2 | -21.0 | -18.3 | -16.7 | -19.5 | -20.7 |
|---|
| Total Common Equity | | 334.0 | 334.6 | 328.9 | 327.3 | 327.7 | 316.1 | 317.7 | 315.5 | 312.6 | 329.6 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Total Debt | | 12.5 | 11.6 | 62.5 | 131.3 | 234.7 | 403.8 | 314.0 | 358.0 | 402.9 | 357.5 | 326.4 |
|---|
| Book Value | | 328.9 | 334.0 | 327.7 | 312.6 | 2,638.8 | 3,510.2 | 2,925.7 | 335.1 | 273.3 | 162.3 | 136.3 |
| Other |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 334.0 | 334.6 | 328.9 | 327.3 | 327.7 | 316.1 | 317.7 | 315.5 | 312.6 | 329.6 |
| Cash Flow From Operating Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Net Income | | 6.5 | 2.1 | 7.4 | -14.2 | 23.4 | -13.0 | 29.2 | 63.5 | 38.0 | 33.2 | 22.5 |
|---|
| Depreciation & Amortization | | 1.2 | 1.0 | 1.3 | 1.5 | 1.8 | 1.6 | 2.1 | 1.8 | 1.6 | 1.5 | 1.6 |
|---|
| Stock-Based Compensation | | 3.1 | 3.2 | 2.1 | 0.9 | 0.6 | 0.3 | 0.5 | 0.3 | -7.1 | -7.4 | -1.9 |
|---|
| Change Working Capital | | -24.2 | 2.8 | -27.6 | -3.7 | -3.6 | -21.1 | 20.2 | 9.0 | 6.4 | 3.5 | 3.0 |
|---|
| Change In Accounts Receivable | | -1.3 | 0.0 | 0.0 | -0.1 | 3.3 | 2.7 | -0.2 | -2.0 | -3.3 | 0.0 | -1.7 |
|---|
| 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 |
|---|
| 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 |
|---|
| Other Non-cash Items | | -9.7 | -12.3 | -13.0 | 13.1 | 5.2 | 49.4 | 25.3 | -14.7 | 2.8 | -1.1 | -0.2 |
|---|
| Cash from Operations | | -26.0 | 0.0 | -24.9 | 2.3 | 30.7 | 4.9 | 71.3 | 60.6 | 44.4 | 28.7 | 24.5 |
| Cash Flow From Operating Activities |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Net Income | | 1.2 | -0.1 | 1.3 | -0.2 | 5.1 | 0.3 | 2.5 | -0.5 | -18.4 | 1.2 |
|---|
| Depreciation & Amortization | | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 |
|---|
| Stock-Based Compensation | | 0.9 | 0.9 | 0.8 | 0.7 | 0.8 | 0.8 | 0.4 | 0.2 | 0.3 | 0.3 |
|---|
| Change Working Capital | | -2.3 | -0.8 | 3.5 | -2.7 | -4.5 | -20.5 | 3.9 | -6.6 | -5.8 | 3.2 |
|---|
| Change In Accounts Receivable | | 1.1 | 0.3 | 0.4 | -0.7 | 0.3 | -1.4 | 0.1 | 0.2 | -0.8 | -0.3 |
|---|
| 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 | | -4.8 | 1.6 | -1.7 | 0.3 | -5.5 | -2.9 | -5.3 | 0.7 | 18.6 | -3.9 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | -24.9 | 4.0 | -3.5 | -5.2 | 1.9 |
| Cash Flow From Investing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Capital Expenditure | | -0.3 | -0.1 | -0.5 | -0.4 | -1.2 | -0.9 | -1.3 | -3.8 | -2.4 | -2.0 | -1.5 |
|---|
| Acquisitions | | 63.6 | 0.0 | 0.0 | 0.0 | -63.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -335.2 | -219.3 | -148.5 | -154.5 | -150.2 | -396.6 | -149.3 | -157.2 | -233.2 | -95.1 | -71.5 |
|---|
| Sales of Investment | | 234.5 | 0.0 | 81.6 | 94.7 | 137.0 | 244.2 | 147.6 | 136.1 | 177.3 | 67.0 | 52.9 |
|---|
| Other Investing Activities | | 66.2 | 0.0 | 305.7 | 433.8 | 430.4 | 377.2 | 10.7 | -183.8 | -716.4 | -398.6 | -440.8 |
|---|
| Cash from Investing | | 114.1 | 0.0 | 238.4 | 373.7 | 352.5 | 223.8 | 7.6 | -208.7 | -774.7 | -428.7 | -460.9 |
| Cash Flow From Investing Activities |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Capital Expenditure | | 0.0 | 0.0 | 0.0 | -0.1 | -0.1 | -0.1 | -0.1 | -0.2 | -0.1 | -0.1 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 63.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | -29.6 | -107.5 | -82.2 | -47.2 | -98.3 | 0.0 | -3.0 | -7.0 | -39.2 |
|---|
| Sales of Investment | | 95.3 | -167.7 | 61.2 | 106.6 | 35.2 | 31.5 | 6.5 | 8.3 | 14.2 | 58.6 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 65.8 | 106.3 | 70.0 | 22.4 | 99.3 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 51.5 | -1.1 | 112.7 | 75.2 | 29.6 | 118.6 |
| Cash Flow From Financing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Debt Repaid | | -180.0 | 0.0 | -65.0 | -135.0 | -168.0 | -11.0 | -2,540.0 | -6,267.0 | -4,483.0 | -5,034.0 | -1,397.8 |
|---|
| Debt Issued | | 63.1 | -50.9 | -3.7 | 31.5 | -1.1 | 100.8 | 2,496.0 | 6,222.1 | 4,528.4 | 5,065.1 | 1,724.2 |
|---|
| Issuance of Common Stock | | 1.4 | 0.0 | 1.4 | 2.7 | 1.4 | 0.0 | 0.0 | 0.0 | 85.5 | 0.0 | 1,852.7 |
|---|
| Repurchase of Common Stock | | -0.2 | 0.0 | -0.2 | 0.0 | 0.0 | -0.1 | -30.3 | 0.0 | 5,158.4 | 0.0 | -6.3 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | -2.0 | -2.1 | -9.6 | -8.6 | -7.0 |
|---|
| Other Financing Activities | | -38.1 | 0.0 | 49.7 | -275.6 | -803.3 | 703.5 | 2,518.8 | 6,429.6 | -2.9 | 5,451.1 | 0.2 |
|---|
| Cash from Financing | | -143.6 | 0.0 | -15.3 | -407.9 | -970.0 | 691.9 | -53.6 | 160.5 | 748.3 | 408.6 | 441.8 |
| Cash Flow From Financing Activities |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -65.0 | 0.0 | 0.0 | -35.0 | -35.0 |
|---|
| Debt Issued | | -0.2 | -0.8 | -50.9 | 0.9 | -0.8 | -1.1 | -0.9 | -0.9 | 34.3 | 34.1 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 | 0.0 | 2.7 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.6 | -0.4 | -0.2 | 0.0 | 0.0 | -0.2 | -0.1 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | -36.7 | -0.8 | 119.5 | -32.3 | 35.3 | -18.2 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | -36.7 | -65.8 | 119.5 | -32.3 | 3.0 | -53.2 |
| Cash position |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Net Change in Cash | | -55.6 | 300.2 | 198.2 | -31.9 | -586.8 | 920.7 | 25.3 | 12.4 | 18.0 | 8.5 | 5.4 |
|---|
| Closing Cash Balance | | 599.8 | 878.2 | 578.0 | 379.8 | 411.7 | 998.5 | 77.8 | 52.5 | 40.1 | 22.1 | 13.6 |
| Cash position |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Net Change in Cash | | 167.8 | 110.6 | -46.4 | 68.2 | 14.3 | -91.8 | 236.2 | 39.4 | 27.4 | 67.2 |
|---|
| Closing Cash Balance | | 878.2 | 710.4 | 599.8 | 646.2 | 578.0 | 563.6 | 655.4 | 419.2 | 379.8 | 352.4 |
| Free Cash Flow |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
| Free Cash Flow | | -26.3 | -2.2 | -25.4 | 1.9 | 29.6 | 4.0 | 70.0 | 56.7 | 42.0 | 26.7 | 23.0 |
|---|
| Real Free Cash Flow | | -29.4 | -5.4 | -27.5 | 1.0 | 28.9 | 3.7 | 69.5 | 56.4 | 49.1 | 34.1 | 24.9 |
| Free Cash Flow |
|
4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | 4-2022 | 3-2022 |
| Free Cash Flow | | -4.2 | 2.7 | 3.2 | -3.9 | -0.6 | -25.0 | 3.9 | -3.7 | -5.3 | 1.8 |
|---|
| Real Free Cash Flow | | -5.0 | 1.9 | 2.4 | -4.7 | -1.4 | -25.7 | 3.6 | -3.8 | -5.5 | 1.5 |