SITC
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 | | 123.2 | 123.2 | 277.5 | 546.3 | 540.8 | 492.3 | 416.8 | 447.8 | 654.9 | 879.4 | 969.5 | 995.1 | 953.8 | 888.8 | 800.4 | 771.0 | 803.1 |
|---|
| Cost of Revenues | | 130.2 | 130.2 | 95.7 | 165.7 | 170.0 | 152.8 | 138.4 | 139.7 | 208.0 | 250.9 | 277.1 | 293.7 | 281.1 | 255.4 | 233.1 | 235.8 | 246.2 |
|---|
| Gross Profit | | -7.0 | -7.0 | 181.8 | 380.6 | 370.8 | 339.6 | 278.4 | 308.1 | 446.9 | 628.5 | 692.4 | 701.4 | 672.7 | 633.4 | 567.3 | 535.2 | 556.9 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 20.0 | 27.1 | 33.5 | 42.6 | -51.1 | 90.8 | 115.7 | 94.1 | 124.7 | 143.1 |
|---|
| Cost of Revenues | | 97.8 | 9.4 | 11.1 | 11.9 | -5.4 | 28.4 | 35.4 | 28.8 | 38.2 | 41.5 |
|---|
| Gross Profit | | -77.8 | 17.7 | 22.3 | 30.8 | -45.7 | 62.4 | 80.3 | 65.3 | 86.4 | 101.6 |
| 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 | 50.9 | 46.6 | 55.1 | 52.9 | 58.4 | 61.6 | 89.9 | 76.1 | 73.4 | 84.5 | 79.6 | 76.4 | 85.2 | 85.6 |
|---|
| Depreciation & Amortization | | 44.8 | 44.8 | 130.9 | 212.5 | 203.5 | 185.8 | 170.7 | 165.1 | 242.1 | 346.2 | 389.5 | 402.0 | 402.8 | 318.1 | 248.8 | 222.7 | 222.9 |
|---|
| Total Operating Expenses | | -5.4 | -5.4 | 148.4 | 45.9 | 250.1 | 240.8 | 223.6 | 223.5 | 303.7 | 446.9 | 465.6 | 475.4 | 487.3 | 397.6 | 325.2 | 307.9 | 308.4 |
|---|
| Operating Income | | -1.6 | -1.6 | 33.4 | 339.3 | 157.6 | 186.6 | 92.4 | 158.0 | 96.1 | 637.0 | 692.4 | 701.4 | 672.7 | 221.4 | 196.8 | 214.9 | 65.1 |
| 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 | 14.9 | 11.3 |
|---|
| Depreciation & Amortization | | 7.9 | 10.8 | 12.9 | 13.3 | 13.1 | 34.3 | 40.4 | 43.2 | 46.9 | 52.8 |
|---|
| Total Operating Expenses | | -71.5 | 21.1 | 22.3 | 22.6 | -8.3 | 49.4 | 53.2 | 47.5 | 61.9 | 64.1 |
|---|
| Operating Income | | -6.3 | -3.4 | 0.0 | 8.1 | -37.4 | 13.0 | 27.1 | 17.8 | 24.6 | 101.6 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 3.8 | 3.8 | 31.6 | 0.0 | 0.0 | 0.0 | 11.9 | 18.0 | 20.4 | 28.4 | 37.1 | 29.2 | 15.9 | 23.5 | 15.8 | 9.8 | 7.3 |
|---|
| Interest Expense | | 45.0 | 15.3 | 59.5 | 82.0 | 77.7 | 77.0 | 77.6 | 84.7 | 141.3 | 188.6 | 217.6 | 241.7 | 237.1 | 228.9 | 221.4 | 229.7 | 226.5 |
|---|
| Other Expense | | 179.2 | 179.2 | 493.1 | -71.5 | 12.0 | -59.6 | -54.7 | -55.5 | -204.6 | -424.1 | -56.7 | -245.1 | 58.8 | -25.9 | -50.1 | -49.0 | -175.5 |
|---|
| IBT | | 177.6 | 177.6 | 526.5 | 267.8 | 169.6 | 127.0 | 37.7 | 102.5 | -108.4 | -402.7 | -10.4 | -231.6 | 23.0 | 4.6 | -13.6 | -41.5 | -146.2 |
|---|
| Income Tax Expense | | -0.2 | -0.2 | 0.8 | 2.0 | 0.8 | 1.6 | 1.1 | 0.7 | 0.9 | 1.6 | 1.8 | 6.3 | 1.9 | 2.7 | 1.2 | 1.0 | 48.0 |
|---|
| Net Income | | 177.9 | 177.9 | 531.8 | 265.7 | 168.7 | 124.9 | 35.7 | 100.7 | -109.3 | -241.7 | 60.0 | -72.2 | 117.3 | -10.2 | -25.8 | -15.9 | -209.4 |
| 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 | | 1.3 | 1.4 | 0.7 | 0.4 | 1.8 | 14.0 | 8.6 | 7.3 | 0.0 | 0.0 |
|---|
| Interest Expense | | 30.2 | 4.0 | 5.3 | 5.6 | 5.4 | 16.7 | 18.4 | 18.7 | 20.0 | 21.1 |
|---|
| Other Expense | | 140.0 | -2.6 | 46.7 | -4.9 | 25.5 | 310.1 | 211.4 | -50.5 | 173.1 | -43.6 |
|---|
| IBT | | 133.7 | -6.0 | 46.7 | 3.2 | -11.9 | 323.2 | 238.5 | -32.7 | 197.7 | 48.9 |
|---|
| Income Tax Expense | | -0.7 | 0.2 | 0.2 | 0.1 | 0.0 | 0.2 | 0.3 | 0.3 | 1.2 | 0.2 |
|---|
| Net Income | | 134.4 | -6.2 | 46.5 | 3.1 | -5.8 | 323.0 | 238.2 | -23.6 | 196.4 | 48.6 |
| 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 | $4.85 | $0.87 | $0.51 | $0.08 | $0.55 | $-0.59 | $-1.32 | $0.20 | $-0.40 | $0.50 | $-0.06 | $-0.18 | $-0.12 | $-1.71 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $4.85 | $0.87 | $0.51 | $0.08 | $0.55 | $-0.59 | $-1.32 | $0.20 | $-0.40 | $0.50 | $-0.06 | $-0.18 | $-0.12 | $-1.71 |
|---|
| Shares Outstanding | | 52.4 | 52.4 | 52.4 | 52.4 | 193.3 | 208.0 | 193.3 | 183.0 | 184.5 | 183.4 | 182.6 | 177.5 | 179.1 | 163.2 | 143.5 | 135.1 | 122.4 |
|---|
| Diluted Shares Outstanding | | 52.4 | 52.4 | 52.6 | 52.4 | 193.8 | 209.1 | 193.8 | 183.3 | 184.5 | 183.7 | 182.8 | 180.5 | 179.1 | 163.2 | 143.5 | 135.7 | 122.4 |
| 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 | $3.68 | $0.87 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $3.68 | $0.87 |
|---|
| Shares Outstanding | | 52.4 | 52.4 | 52.4 | 52.4 | 52.4 | 52.4 | 52.4 | 52.4 | 52.3 | 52.3 |
|---|
| Diluted Shares Outstanding | | 52.4 | 52.4 | 52.4 | 52.4 | 52.4 | 52.6 | 52.8 | 52.4 | 52.4 | 52.4 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 26.6 | 54.6 | 552.0 | 20.3 | 41.8 | 69.7 | 16.1 | 11.1 | 92.6 | 30.4 | 22.4 | 20.9 | 86.7 | 31.2 | 41.2 | 19.4 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 44.6 | 0.0 | 0.0 | 0.0 | 0.0 | 277.8 | 393.3 | 395.2 | 0.0 | -1.8 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 26.6 | 54.6 | 552.0 | 20.3 | 41.8 | 69.7 | 16.1 | 11.1 | 92.6 | 30.4 | 22.4 | 20.9 | 86.7 | 31.2 | 41.2 | 19.4 |
|---|
| Accounts Receivable | | 65.2 | 27.2 | 65.6 | 63.9 | 61.4 | 73.5 | 180.7 | 276.9 | 464.7 | 564.2 | 171.6 | 188.9 | 207.9 | 194.9 | 211.4 | 243.6 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -15.9 | -32.8 | 10.1 | -22.5 | -22.9 | -23.0 | 31.0 | 4.3 |
|---|
| Other Current Assets | | 0.0 | 19.4 | 49.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 18.0 | 41.6 | 395.2 | 33.9 | 56.3 | 46.7 | 112.9 | 124.5 |
|---|
| Total Current Assets | | 128.5 | 101.2 | 667.2 | 85.1 | 104.6 | 147.9 | 199.9 | 290.6 | 559.5 | 603.4 | 599.3 | 221.2 | 328.0 | 249.8 | 396.5 | 391.7 |
| 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 | | 128.2 | 153.8 | 58.2 | 54.6 | 1,063.1 | 1,181.3 | 551.3 | 552.0 | 26.6 | 28.0 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 128.2 | 153.8 | 58.2 | 54.6 | 1,063.1 | 1,181.3 | 551.3 | 552.0 | 26.6 | 28.0 |
|---|
| Accounts Receivable | | 16.1 | 20.1 | 30.2 | 27.2 | 38.8 | 67.7 | 82.9 | 65.6 | 65.2 | 61.4 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 17.2 | 16.3 | 20.5 | 19.4 | 34.8 | 14.9 | 21.1 | 57.6 | 61.7 | 23.0 |
|---|
| Total Current Assets | | 161.6 | 190.3 | 108.8 | 101.2 | 1,136.7 | 1,263.9 | 655.3 | 667.2 | 128.5 | 90.0 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 0.0 | 15.8 | 17.4 | 18.2 | 19.0 | 20.6 | 21.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6,719.1 | 6,959.1 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 18.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 92.1 | 12.9 | 69.0 | 87.7 | 113.1 | 111.0 | 79.8 | 77.4 | 182.4 | 241.6 | 311.0 | 389.2 | 409.6 | 129.3 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 40.8 | 30.4 | 39.4 | 44.6 | 64.6 | 267.3 | 372.0 | 363.7 | 106.0 | 60.8 | 72.6 | 414.8 | 448.0 | 613.0 | 353.9 | 417.2 |
|---|
| Other Long-Term Assets | | 3,763.7 | 773.2 | 3,268.4 | 3,791.1 | 17.4 | 19.7 | 21.3 | 3,474.6 | 6,322.2 | 7,291.7 | 8,114.2 | 8,516.6 | 8,507.5 | 7,063.8 | 0.0 | 0.0 |
|---|
| Total Long-Term Assets | | 3,896.7 | 832.4 | 3,394.1 | 3,959.9 | 3,862.4 | 3,960.4 | 3,893.8 | 3,915.8 | 6,610.6 | 7,594.1 | 8,497.8 | 9,320.7 | 9,365.1 | 7,806.1 | 7,073.0 | 7,376.4 |
|---|
| Total Assets | | 4,025.1 | 933.6 | 4,061.4 | 4,045.0 | 3,967.1 | 4,108.3 | 4,093.6 | 4,206.3 | 7,170.1 | 8,197.5 | 9,097.1 | 9,541.9 | 9,693.1 | 8,055.8 | 7,469.4 | 7,768.1 |
| 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 | | 15.0 | 15.3 | 15.5 | 15.8 | 16.1 | 16.4 | 17.1 | 17.4 | 0.0 | 17.6 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 10.6 | 11.4 | 12.0 | 12.9 | 77.0 | 76.1 | 61.9 | 69.0 | 92.1 | 81.4 |
|---|
| Long-Term Investments | | 29.4 | 29.9 | 30.4 | 30.4 | 32.2 | 32.6 | 38.6 | 39.4 | 40.8 | 40.6 |
|---|
| Other Long-Term Assets | | 437.4 | 712.3 | 762.9 | 773.2 | 1,865.1 | 2,656.7 | 3,119.6 | 3,268.4 | 3,763.7 | 30.4 |
|---|
| Total Long-Term Assets | | 492.4 | 768.8 | 820.9 | 832.4 | 1,990.4 | 2,781.7 | 3,237.3 | 3,394.1 | 3,896.7 | 3,971.0 |
|---|
| Total Assets | | 654.0 | 959.0 | 929.8 | 933.6 | 3,127.1 | 4,045.6 | 3,892.6 | 4,061.4 | 4,025.1 | 4,061.0 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 0.0 | 115.5 | 112.5 | 215.0 | 218.8 | 215.1 | 220.8 | 203.7 | 344.8 | 382.3 | 425.5 | 448.2 | 415.4 | 326.0 | 257.8 | 127.7 |
|---|
| Short-Term Debt | | 135.0 | 0.0 | 0.7 | 0.0 | 0.0 | 135.0 | 5.0 | 100.0 | 0.0 | 0.0 | 210.0 | 29.0 | 29.1 | 147.9 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 30.1 | 0.0 | 146.3 | -184.6 | -190.5 | -335.3 | -181.8 | -258.4 | -266.2 | -307.0 | -141.4 | 32.5 | 26.0 | -103.7 | 29.1 | 203.7 |
|---|
| Current Liabilities | | 165.1 | 115.5 | 259.5 | 30.4 | 28.2 | 14.8 | 44.0 | 45.3 | 78.5 | 75.2 | 68.6 | 61.5 | 55.1 | 44.2 | 286.9 | 331.4 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 68.3 | 73.6 | 108.5 | 115.5 | 171.5 | 167.7 | 173.2 | 195.7 | 208.2 | 210.9 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 28.7 | 110.3 | 0.0 | 0.0 | 2.8 | 30.2 | 30.2 | -15.7 | -43.1 | -5.8 |
|---|
| Current Liabilities | | 97.0 | 183.9 | 108.5 | 115.5 | 174.3 | 197.8 | 203.4 | 259.5 | 165.1 | 205.1 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 1,691.4 | 301.4 | 1,625.6 | 1,707.0 | 1,677.4 | 1,933.5 | 1,847.3 | 1,884.4 | 3,849.3 | 4,494.0 | 5,139.5 | 5,234.7 | 5,294.7 | 4,319.1 | 4,104.6 | 4,302.0 |
|---|
| Capital Leases | | 86.2 | 0.0 | 37.1 | 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 |
|---|
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 1,978.4 | 416.9 | 1,885.8 | 1,952.4 | 1,924.4 | 2,163.5 | 2,112.1 | 2,133.3 | 4,272.6 | 4,951.5 | 5,633.6 | 5,744.4 | 5,765.2 | 4,689.4 | 4,391.5 | 4,633.4 |
| 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 | | 248.7 | 288.4 | 301.6 | 301.4 | 300.8 | 1,513.6 | 1,565.2 | 1,659.0 | 1,740.2 | 1,795.3 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 37.1 | 86.2 | 95.2 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 345.7 | 472.4 | 410.1 | 416.9 | 475.2 | 1,711.5 | 1,768.6 | 1,885.8 | 1,978.4 | 2,036.3 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 21.4 | 5.2 | 21.4 | 21.4 | 21.1 | 19.4 | 19.4 | 18.5 | 36.9 | 36.6 | 36.5 | 36.1 | 35.9 | 31.5 | 27.7 | 25.6 |
|---|
| Retained Earnings | | -4,067.4 | -3,473.5 | -3,934.7 | -4,046.4 | -4,092.8 | -4,099.5 | -4,066.1 | -3,980.2 | -3,183.1 | -2,632.3 | -2,391.8 | -2,047.2 | -1,915.6 | -1,694.8 | -1,493.4 | -1,378.3 |
|---|
| Comprehensive Income | | 12.1 | 5.5 | 6.1 | 9.0 | 0.0 | -2.7 | -0.5 | -1.4 | -1.1 | -4.2 | -6.3 | -7.4 | -36.5 | -27.9 | -1.4 | 25.6 |
|---|
| Total Common Equity | | 2,046.7 | 516.7 | 2,175.5 | 2,086.8 | 2,036.9 | 1,941.5 | 1,978.4 | 2,070.1 | 2,890.9 | 3,237.5 | 3,455.2 | 3,770.2 | 3,904.7 | 3,342.1 | 3,045.7 | 3,096.6 |
| 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 | | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 | 21.4 | 21.4 | 21.4 | 21.4 | 21.4 |
|---|
| Retained Earnings | | -3,680.4 | -3,502.9 | -3,470.4 | -3,473.5 | -3,460.2 | -3,780.4 | -3,988.4 | -3,934.7 | -4,067.4 | -4,085.9 |
|---|
| Comprehensive Income | | 2.9 | 4.2 | 4.9 | 5.5 | 6.1 | 8.6 | 8.7 | 6.1 | 12.1 | 10.1 |
|---|
| Total Common Equity | | 308.3 | 486.7 | 519.6 | 516.7 | 2,651.9 | 2,334.1 | 2,123.9 | 2,175.5 | 2,046.7 | 2,024.7 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 1,826.4 | 301.4 | 1,626.3 | 1,707.0 | 1,677.4 | 1,933.5 | 1,847.3 | 1,984.4 | 3,849.3 | 4,494.0 | 5,139.5 | 5,234.7 | 5,294.7 | 4,319.1 | 4,104.6 | 4,302.0 |
|---|
| Book Value | | 2,046.7 | 516.7 | 2,175.5 | 2,092.6 | 2,042.7 | 1,944.8 | 1,981.5 | 2,073.0 | 2,897.4 | 3,246.0 | 3,463.5 | 3,797.5 | 3,927.9 | 3,366.5 | 3,077.9 | 3,134.7 |
| 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 | | 308.3 | 486.7 | 519.6 | 516.7 | 2,651.9 | 2,334.1 | 2,123.9 | 2,175.5 | 2,046.7 | 2,024.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 115.1 | 177.9 | 523.5 | 265.7 | 168.8 | 125.4 | 36.6 | 101.8 | 116.1 | -243.1 | 61.2 | -70.3 | 113.6 | -9.4 | -25.3 | -19.4 | -247.7 |
|---|
| Depreciation & Amortization | | 214.9 | 44.8 | 101.3 | 212.5 | 203.5 | 185.8 | 170.7 | 165.1 | 242.1 | 346.2 | 389.5 | 402.0 | 419.1 | 324.1 | 251.1 | 245.1 | 240.6 |
|---|
| Stock-Based Compensation | | 7.2 | 1.4 | 0.0 | 7.6 | 7.2 | 13.5 | 8.8 | 9.9 | 7.5 | 11.5 | 7.8 | 7.9 | 10.0 | 8.4 | 7.6 | 7.4 | 6.5 |
|---|
| Change Working Capital | | -10.0 | -13.2 | -36.3 | -20.6 | -7.8 | 13.7 | -23.8 | 1.2 | 3.2 | -20.7 | -28.8 | -26.8 | -26.3 | -24.3 | 6.0 | 6.9 | 77.7 |
|---|
| Change In Accounts Receivable | | -7.4 | 8.0 | 6.0 | -7.5 | -5.5 | 15.9 | -11.7 | 4.4 | -2.3 | 2.5 | 1.4 | -3.1 | -2.4 | -3.5 | 0.3 | 7.4 | 21.0 |
|---|
| Change In Accounts Payable | | -14.7 | -12.5 | -21.6 | -3.0 | -0.1 | 0.0 | 0.0 | 0.0 | 11.4 | -3.7 | 0.0 | 0.0 | 0.0 | 0.0 | 2.6 | 1.8 | 4.3 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.4 | -2.7 | 0.0 | 0.0 | 6.3 | 0.0 | -6.3 | -1.8 | -3.0 |
|---|
| Other Non-cash Items | | -70.9 | -191.3 | -473.7 | -226.7 | -114.5 | 4.3 | 1.6 | 4.0 | -104.1 | -1.1 | 2.1 | 4.6 | 23.5 | 24.9 | 21.5 | 2.7 | -0.2 |
|---|
| Cash from Operations | | 252.0 | 0.0 | 0.0 | 238.5 | 257.3 | 282.5 | 190.2 | 270.2 | 264.8 | 410.4 | 462.9 | 434.6 | 420.3 | 374.0 | 304.2 | 273.2 | 278.1 |
| 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 | | 365.8 | -7.0 | 46.1 | 3.1 | -5.8 | 323.0 | 238.2 | -23.6 | 196.4 | 48.6 |
|---|
| Depreciation & Amortization | | 158.3 | 10.8 | 12.9 | 13.3 | 13.1 | 34.3 | 40.4 | 43.2 | 46.9 | 52.8 |
|---|
| Stock-Based Compensation | | 7.3 | 0.0 | 0.0 | 0.0 | 0.0 | 2.2 | 2.3 | 2.0 | 2.1 | 1.9 |
|---|
| Change Working Capital | | -11.4 | 0.4 | 8.5 | -10.6 | -39.7 | 11.3 | 11.8 | -19.7 | -10.2 | -7.6 |
|---|
| Change In Accounts Receivable | | 0.1 | 1.6 | 9.0 | -2.7 | -0.6 | -0.9 | -0.3 | 7.8 | -6.3 | -4.4 |
|---|
| Change In Accounts Payable | | -10.2 | 0.9 | 0.5 | -3.6 | -35.4 | 0.0 | 0.0 | 0.0 | -10.4 | 8.9 |
|---|
| 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 | | -527.0 | 1.0 | -49.9 | 0.0 | 2.7 | -334.0 | -226.3 | 38.1 | -188.7 | -30.6 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 46.5 | 65.3 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | 0.0 | -12.3 | -58.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -217.9 | -164.4 |
|---|
| Acquisitions | | 3.3 | -1.8 | -226.1 | 3.3 | 39.1 | -4.6 | 139.4 | -30.6 | -93.1 | -69.2 | -6.8 | 1.3 | -11.6 | -13.6 | -43.0 | 23.7 | 16.1 |
|---|
| Investments | | -0.5 | 0.0 | -1.0 | 0.0 | -5.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.8 | 0.0 | 0.0 | -63.0 |
|---|
| Sales of Investment | | 0.0 | 717.7 | 2,127.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.2 | 0.0 | 0.0 | 0.0 | 156.4 |
|---|
| Other Investing Activities | | 5.6 | 0.0 | 0.0 | 556.6 | -200.7 | 79.1 | -36.9 | 20.2 | 910.0 | 547.8 | 478.9 | -55.8 | 161.6 | -882.5 | -545.4 | 394.9 | 86.6 |
|---|
| Cash from Investing | | 8.4 | 0.0 | 0.0 | 559.9 | -167.6 | 74.5 | 102.5 | -10.4 | 816.9 | 478.6 | 472.1 | -54.5 | 153.2 | -897.9 | -588.4 | 200.7 | 31.8 |
| 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 | | -39.4 | -4.3 | -1.8 | -3.2 | -0.9 | 0.0 | 0.0 | 0.0 | -28.6 | -29.5 |
|---|
| Acquisitions | | -82.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.9 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -0.9 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 847.7 | 266.1 | 91.4 | 0.0 | -6.5 | 0.0 | 0.0 | 0.0 | 709.4 | 112.3 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 617.4 | 55.5 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 617.4 | 55.4 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -123.9 | 0.0 | 0.0 | -81.3 | -71.2 | -215.3 | -258.4 | -97.4 | -2,112.7 | -1,501.0 | -645.5 | -1,389.5 | -495.1 | -637.1 | -1,225.8 | -845.7 | -1,635.5 |
|---|
| Debt Issued | | 147.5 | 301.4 | -1,324.9 | 0.6 | 100.9 | -40.8 | 344.7 | -39.7 | 247.8 | 856.3 | -0.1 | 1,294.4 | 435.2 | 1,612.7 | 1,440.3 | 648.3 | 5,937.5 |
|---|
| Issuance of Common Stock | | 95.0 | 0.0 | 0.0 | 0.0 | 36.7 | 225.0 | 127.6 | 194.6 | 0.0 | 0.0 | 0.0 | 0.0 | 11.6 | 788.0 | 492.1 | 189.7 | 438.7 |
|---|
| Repurchase of Common Stock | | -68.9 | -0.1 | -179.8 | -28.3 | -42.3 | -150.0 | -7.5 | -214.1 | -36.3 | 0.0 | 0.0 | 0.0 | -55.0 | -150.0 | -170.0 | -186.7 | 957.1 |
|---|
| Dividends Paid | | -121.6 | 0.0 | 0.0 | -120.5 | -120.0 | -99.5 | -98.3 | -180.7 | -281.3 | -305.8 | -293.9 | -265.3 | -240.6 | -194.5 | -154.8 | -75.7 | -64.3 |
|---|
| Other Financing Activities | | -53.7 | 0.0 | 0.0 | -20.4 | 85.0 | -148.3 | -0.6 | 43.3 | 1,267.5 | 973.3 | 12.4 | 1,276.1 | 140.4 | 772.9 | 1,333.2 | 466.6 | -13.0 |
|---|
| Cash from Financing | | -273.0 | 0.0 | 0.0 | -250.6 | -111.7 | -388.1 | -237.4 | -254.3 | -1,162.8 | -833.5 | -927.0 | -378.8 | -638.6 | 579.3 | 274.8 | -451.9 | -317.1 |
| 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 | -128.1 | -55.6 |
|---|
| Debt Issued | | 248.7 | -39.7 | -13.2 | 0.3 | 0.5 | -1,212.8 | -51.6 | -61.0 | -72.0 | -8.5 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -95.1 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | -0.1 | -175.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -30.1 | -30.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -158.1 | -86.0 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -12.6 | 55.1 | -500.6 | 547.8 | -22.0 | -31.2 | 55.3 | 5.5 | -81.1 | 55.5 | 8.0 | 1.5 | -65.7 | 55.5 | -10.0 | 21.8 | -6.8 |
|---|
| Closing Cash Balance | | 28.6 | 122.8 | 67.7 | 569.0 | 21.2 | 43.3 | 74.4 | 19.1 | 13.7 | 94.7 | 30.4 | 22.4 | 20.9 | 86.7 | 31.2 | 41.2 | 19.4 |
| 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 | | -15.5 | -24.2 | 92.9 | 2.0 | -1,016.5 | -101.5 | 628.9 | -12.3 | 505.8 | 34.7 |
|---|
| Closing Cash Balance | | 122.8 | 138.3 | 162.5 | 69.6 | 67.7 | 1,084.1 | 1,185.6 | 556.7 | 569.0 | 63.3 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 252.0 | 19.6 | 56.1 | 238.5 | 257.3 | 282.5 | 190.2 | 270.2 | 264.8 | 410.4 | 462.9 | 434.6 | 420.3 | 374.0 | 304.2 | 55.3 | 113.7 |
|---|
| Real Free Cash Flow | | 244.7 | 18.2 | 56.1 | 230.9 | 250.0 | 269.0 | 181.4 | 260.3 | 257.3 | 398.9 | 455.2 | 426.7 | 410.3 | 365.6 | 296.6 | 47.9 | 107.3 |
| 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 | | 120.9 | 0.9 | 15.9 | 2.5 | -30.7 | 36.8 | 66.5 | 40.0 | 17.9 | 35.7 |
|---|
| Real Free Cash Flow | | 113.5 | 0.9 | 15.9 | 2.5 | -30.7 | 34.5 | 64.2 | 37.9 | 15.8 | 33.9 |