STVN
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Total Revenues | | 1,183.1 | 1,139.5 | 1,104.0 | 1,085.4 | 983.7 | 843.9 | 662.0 | 536.5 |
|---|
| Cost of Revenues | | 840.2 | 809.2 | 801.7 | 745.5 | 663.9 | 578.5 | 467.9 | 398.5 |
|---|
| Gross Profit | | 342.9 | 330.3 | 302.3 | 339.9 | 319.8 | 265.4 | 194.2 | 138.0 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 343.3 | 303.2 | 280.0 | 256.6 | 330.6 | 277.9 | 259.6 | 236.0 | 312.4 | 271.4 |
|---|
| Cost of Revenues | | 237.4 | 214.7 | 201.5 | 186.7 | 232.4 | 203.4 | 192.1 | 173.8 | 217.2 | 188.5 |
|---|
| Gross Profit | | 105.9 | 88.5 | 78.6 | 69.9 | 98.2 | 74.4 | 67.5 | 62.2 | 95.2 | 82.9 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 38.2 | 34.4 | 29.6 | 17.4 | 7.8 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 114.2 | 111.8 | 82.9 | 78.9 | 76.7 |
|---|
| Depreciation & Amortization | | 88.3 | 85.1 | 80.7 | 78.5 | 64.8 | 56.4 | 54.8 | 46.2 |
|---|
| Total Operating Expenses | | 148.2 | 147.2 | 141.2 | 139.2 | 127.4 | 103.1 | 91.1 | 75.8 |
|---|
| Operating Income | | 194.7 | 183.1 | 161.1 | 200.7 | 152.6 | 128.1 | 103.1 | 62.2 |
| 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 | 8.1 | 8.7 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 27.6 | 25.2 |
|---|
| Depreciation & Amortization | | 24.4 | 21.8 | 21.6 | 20.6 | 19.7 | 60.9 | 20.8 | 21.7 | 19.5 | 21.1 |
|---|
| Total Operating Expenses | | 39.9 | 35.8 | 37.2 | 35.3 | 31.3 | 33.4 | 39.6 | 36.9 | 35.7 | 31.7 |
|---|
| Operating Income | | 66.0 | 52.7 | 41.4 | 34.6 | 66.9 | 41.0 | 28.0 | 25.3 | 59.5 | 51.2 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Interest Income | | 1.1 | 12.5 | 1.7 | 0.5 | 25.0 | 21.7 | 0.4 | 0.2 |
|---|
| Interest Expense | | 9.5 | 21.8 | 6.9 | 4.2 | 29.8 | 18.8 | 6.0 | 5.6 |
|---|
| Other Expense | | -6.2 | -1.4 | -0.9 | -11.2 | 35.0 | 37.6 | -6.8 | -7.5 |
|---|
| IBT | | 188.5 | 181.6 | 160.3 | 189.6 | 187.6 | 165.7 | 96.3 | 54.7 |
|---|
| Income Tax Expense | | 49.1 | 47.4 | 42.5 | 43.9 | 44.6 | 31.4 | 17.7 | 16.0 |
|---|
| Net Income | | 139.4 | 134.3 | 117.8 | 145.6 | 143.0 | 134.3 | 78.5 | 39.2 |
| 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 | | 0.3 | 0.4 | 0.0 | 0.4 | 0.1 | 0.5 | 1.0 | 0.1 | 0.2 | 4.8 |
|---|
| Interest Expense | | 4.6 | 1.8 | 1.7 | 1.4 | 3.0 | 1.6 | 0.8 | 1.5 | 1.5 | 5.6 |
|---|
| Other Expense | | -0.8 | -3.6 | -2.3 | 0.5 | -2.2 | -0.2 | 1.2 | 0.4 | -0.7 | -0.8 |
|---|
| IBT | | 65.2 | 49.1 | 39.1 | 35.1 | 64.7 | 40.8 | 29.2 | 25.7 | 57.3 | 50.4 |
|---|
| Income Tax Expense | | 18.0 | 13.1 | 9.4 | 8.6 | 16.3 | 10.8 | 8.5 | 6.9 | 13.2 | 12.5 |
|---|
| Net Income | | 47.2 | 36.1 | 29.7 | 26.5 | 48.3 | 30.0 | 20.6 | 18.8 | 45.2 | 37.9 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.55 | $0.54 | $0.53 | $0.27 | $0.13 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.55 | $0.54 | $0.53 | $0.27 | $0.13 |
|---|
| Shares Outstanding | | 273.0 | 273.0 | 272.9 | 265.0 | 264.7 | 252.7 | 294.8 | 294.8 |
|---|
| Diluted Shares Outstanding | | 273.0 | 273.0 | 272.9 | 265.0 | 264.7 | 252.7 | 294.8 | 294.8 |
| 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 | $0.17 | $0.15 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.17 | $0.15 |
|---|
| Shares Outstanding | | 273.0 | 277.7 | 272.9 | 272.9 | 272.9 | 272.9 | 272.8 | 266.0 | 265.5 | 264.9 |
|---|
| Diluted Shares Outstanding | | 273.0 | 273.0 | 272.9 | 272.9 | 272.9 | 272.9 | 272.8 | 266.0 | 265.5 | 265.0 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Cash And Equivalents | | 78.2 | 98.3 | 69.6 | 228.7 | 411.0 | 115.6 | 85.4 | 74.5 |
|---|
| Short Term Investments | | 2.0 | 0.0 | 2.6 | 27.9 | 27.2 | 41.5 | 40.9 | 40.1 |
|---|
| Total Cash & ST Investments | | 78.2 | 98.3 | 72.2 | 256.6 | 438.2 | 157.1 | 126.3 | 114.7 |
|---|
| Accounts Receivable | | 486.7 | 529.9 | 474.3 | 369.5 | 278.4 | 195.8 | 190.7 | 181.0 |
|---|
| Inventory | | 303.0 | 245.2 | 255.3 | 213.3 | 148.9 | 139.4 | 131.9 | 98.6 |
|---|
| Other Current Assets | | 2.3 | 6.8 | 60.0 | 6.4 | 0.4 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 870.2 | 880.1 | 861.9 | 845.8 | 866.0 | 492.8 | 449.6 | 394.9 |
| 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 | | 113.3 | 94.2 | 90.7 | 98.3 | 78.0 | 78.1 | 186.3 | 69.7 | 64.8 | 61.2 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 2.4 | 2.8 |
|---|
| Total Cash & ST Investments | | 113.3 | 94.2 | 90.7 | 98.3 | 78.0 | 78.1 | 186.3 | 69.7 | 64.8 | 61.2 |
|---|
| Accounts Receivable | | 449.5 | 480.8 | 487.6 | 529.9 | 268.1 | 486.4 | 467.0 | 522.5 | 444.2 | 433.9 |
|---|
| Inventory | | 274.7 | 274.1 | 261.7 | 245.2 | 286.6 | 302.8 | 283.1 | 265.6 | 277.1 | 269.3 |
|---|
| Other Current Assets | | 46.9 | 11.7 | 5.5 | 6.8 | 230.9 | 2.3 | 3.3 | 11.9 | 0.0 | 2.4 |
|---|
| Total Current Assets | | 884.4 | 860.7 | 845.5 | 880.1 | 863.5 | 869.7 | 939.8 | 862.6 | 277.1 | 269.3 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Net Property, Plant & Equipment | | 1,157.0 | 1,264.1 | 1,046.7 | 660.7 | 415.4 | 339.0 | 306.9 | 266.4 |
|---|
| Goodwill | | 50.0 | 50.0 | 50.0 | 47.2 | 47.2 | 47.2 | 47.2 | 47.2 |
|---|
| Intangible Assets | | 32.2 | 33.6 | 28.9 | 32.2 | 31.9 | 33.9 | 34.8 | 34.5 |
|---|
| Long-Term Investments | | 6.0 | 5.6 | 1.3 | 1.8 | 2.0 | 3.5 | 4.6 | 4.7 |
|---|
| Other Long-Term Assets | | 0.0 | 0.0 | 83.8 | 0.0 | 0.4 | 6.0 | 5.9 | 5.4 |
|---|
| Total Long-Term Assets | | 1,328.1 | 1,448.7 | 1,210.7 | 811.1 | 552.9 | 475.2 | 432.6 | 386.7 |
|---|
| Total Assets | | 2,198.3 | 2,328.8 | 2,071.6 | 1,659.5 | 1,418.5 | 968.0 | 882.2 | 781.6 |
| 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 | | 1,330.2 | 1,293.7 | 1,283.3 | 1,264.1 | 1,174.5 | 1,156.3 | 1,107.4 | 1,047.6 | 984.8 | 878.7 |
|---|
| Goodwill | | 0.0 | 50.0 | 50.0 | 50.0 | 50.0 | 50.0 | 50.0 | 50.0 | 47.2 | 47.2 |
|---|
| Intangible Assets | | 83.5 | 33.6 | 33.1 | 33.6 | 33.1 | 32.2 | 31.1 | 31.0 | 28.6 | 29.9 |
|---|
| Long-Term Investments | | 0.3 | 5.4 | 5.6 | 5.6 | 0.2 | 5.8 | 5.2 | 5.7 | 3.7 | 3.9 |
|---|
| Other Long-Term Assets | | 115.8 | 8.1 | 8.8 | 0.0 | 5.5 | 0.3 | 0.2 | 0.1 | -0.1 | 0.0 |
|---|
| Total Long-Term Assets | | 1,529.8 | 1,490.5 | 1,478.7 | 1,448.7 | 1,350.3 | 1,327.4 | 1,273.0 | 1,210.7 | 1,135.8 | 1,036.7 |
|---|
| Total Assets | | 2,414.2 | 2,351.3 | 2,324.2 | 2,328.8 | 2,213.8 | 2,197.1 | 2,212.7 | 2,073.3 | 1,926.9 | 1,808.7 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Accounts Payable | | 257.1 | 231.0 | 277.8 | 239.2 | 164.8 | 118.7 | 95.1 | 91.8 |
|---|
| Short-Term Debt | | 63.6 | 111.9 | 141.4 | 70.0 | 42.7 | 68.9 | 70.2 | 54.7 |
|---|
| Other Current Liabilities | | 144.6 | 57.8 | 122.6 | 111.9 | 88.7 | 75.2 | 50.1 | 51.7 |
|---|
| Current Liabilities | | 499.9 | 477.5 | 574.4 | 462.5 | 338.6 | 316.2 | 262.9 | 243.9 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 210.4 | 223.9 | 231.2 | 231.0 | 246.2 | 256.9 | 239.4 | 277.8 | 240.6 | 198.4 |
|---|
| Short-Term Debt | | 85.3 | 73.3 | 80.6 | 111.9 | 73.1 | 63.5 | 93.5 | 143.1 | 99.5 | 67.9 |
|---|
| Other Current Liabilities | | 171.8 | 98.2 | 76.4 | 57.8 | 75.8 | 92.2 | 76.1 | 122.6 | -192.3 | -99.1 |
|---|
| Current Liabilities | | 467.5 | 481.6 | 463.3 | 477.5 | 477.1 | 499.6 | 488.2 | 574.9 | 303.4 | 332.5 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Long-Term Debt | | 240.6 | 317.0 | 255.2 | 148.4 | 201.6 | 294.1 | 305.4 | 262.4 |
|---|
| Capital Leases | | 11.9 | 16.9 | 18.9 | 20.0 | 23.1 | 25.6 | 26.1 | 20.6 |
|---|
| Def. Tax Liability | | 10.6 | 12.6 | 0.0 | 21.0 | 19.1 | 11.6 | 10.4 | 10.9 |
|---|
| Total Liabilities | | 873.3 | 924.4 | 938.9 | 663.8 | 577.2 | 657.8 | 616.7 | 550.2 |
| 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 | | 368.1 | 341.6 | 312.7 | 317.0 | 288.7 | 252.4 | 280.5 | 255.6 | 196.3 | 120.9 |
|---|
| Capital Leases | | 0.0 | 14.6 | 15.5 | 16.9 | 17.7 | 17.7 | 12.6 | 13.1 | 17.5 | 17.8 |
|---|
| Def. Tax Liability | | 0.0 | 12.9 | 12.8 | 12.6 | 0.0 | 10.6 | 10.2 | 9.6 | 9.4 | 21.2 |
|---|
| Total Liabilities | | 976.9 | 953.4 | 908.3 | 924.4 | 891.5 | 872.8 | 882.3 | 939.7 | 377.3 | 400.5 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Common Stock | | 22.2 | 22.2 | 21.7 | 21.7 | 21.7 | 20.0 | 20.0 | 20.0 |
|---|
| Retained Earnings | | 39.4 | 863.4 | 757.8 | 26.0 | 27.0 | 0.0 | 0.0 | 0.0 |
|---|
| Comprehensive Income | | 770.0 | -13.8 | -9.0 | 831.6 | 686.1 | 212.0 | 206.3 | 170.2 |
|---|
| Total Common Equity | | 1,324.9 | 1,404.3 | 1,132.5 | 995.9 | 841.7 | 310.5 | 265.5 | 231.6 |
| 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 | | 1,437.3 | 22.2 | 22.2 | 22.2 | 22.2 | 22.2 | 22.2 | 21.7 | 21.7 | 21.7 |
|---|
| Retained Earnings | | 0.0 | 0.0 | 890.8 | 863.4 | 0.0 | 0.0 | 0.0 | 757.8 | 711.9 | 674.7 |
|---|
| Comprehensive Income | | 0.0 | 1,319.4 | -29.6 | -13.8 | 1,230.6 | 1,262.5 | 1,289.3 | 749.4 | 974.5 | 969.7 |
|---|
| Total Common Equity | | 1,437.3 | 1,397.8 | 1,415.9 | 1,404.3 | 1,322.2 | 1,324.1 | 1,330.4 | 1,133.5 | 1,096.8 | 1,054.0 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| Total Debt | | 316.1 | 429.0 | 396.6 | 218.4 | 244.3 | 363.0 | 375.7 | 317.1 |
|---|
| Book Value | | 1,325.0 | 1,404.4 | 1,132.6 | 995.7 | 841.3 | 310.1 | 265.4 | 231.4 |
| 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 | 0.1 | 0.1 | 0.1 | 0.1 | -0.1 |
|---|
| Book Value | | 1,437.3 | 1,397.8 | 1,415.9 | 1,404.3 | 1,322.2 | 1,324.1 | 1,330.4 | 1,133.5 | 1,096.8 | 1,054.0 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Income | | 134.1 | 134.3 | 160.3 | 189.6 | 187.6 | 165.7 | 96.3 | 54.7 |
|---|
| Depreciation & Amortization | | 80.2 | 83.9 | 80.7 | 78.5 | 64.8 | 56.4 | 54.1 | 46.2 |
|---|
| Stock-Based Compensation | | 2.0 | 0.0 | 0.0 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -43.2 | 48.6 | -17.4 | -102.5 | -117.7 | -41.6 | 33.2 | -25.0 |
|---|
| Change In Accounts Receivable | | -8.7 | 0.9 | -3.8 | -91.9 | -46.4 | -54.8 | -3.6 | 5.9 |
|---|
| Change In Accounts Payable | | 43.3 | 87.6 | -25.9 | 102.8 | 36.1 | 44.3 | 52.4 | 11.8 |
|---|
| Change In Inventories | | -77.8 | -39.8 | 12.3 | -111.3 | -107.4 | -31.2 | -15.6 | -42.7 |
|---|
| Other Non-cash Items | | 40.4 | 7.9 | -67.8 | -62.3 | -31.4 | -47.1 | -27.9 | -33.4 |
|---|
| Cash from Operations | | 136.2 | 0.0 | 0.0 | 105.2 | 103.3 | 133.3 | 155.7 | 42.6 |
| 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 | | 47.2 | 49.1 | 39.1 | 35.1 | 9.8 | 95.6 | 29.2 | 25.7 | 44.1 | 50.4 |
|---|
| Depreciation & Amortization | | 23.2 | 21.8 | 21.6 | 20.6 | -22.8 | 60.9 | 20.8 | 21.7 | 19.5 | 20.5 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 0.0 |
|---|
| Change Working Capital | | 42.7 | -19.6 | -17.9 | 45.0 | -2.1 | -18.3 | -21.8 | 24.9 | -22.8 | -23.3 |
|---|
| Change In Accounts Receivable | | -48.2 | -3.0 | -0.8 | 53.2 | -79.9 | 26.4 | -23.8 | 73.6 | -74.5 | 16.3 |
|---|
| Change In Accounts Payable | | 80.4 | -6.3 | -2.0 | 18.3 | -14.4 | -16.7 | 19.7 | -14.5 | 43.6 | -5.7 |
|---|
| Change In Inventories | | 10.6 | -10.3 | -15.1 | -26.5 | 92.2 | -28.0 | -17.7 | -34.2 | 8.1 | -33.9 |
|---|
| Other Non-cash Items | | -20.6 | -4.1 | 2.1 | -0.9 | 58.8 | -26.1 | -5.9 | -0.6 | -34.0 | -14.1 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.9 | 33.5 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Capital Expenditure | | -388.1 | -264.2 | -302.6 | -433.2 | -243.1 | -113.2 | -96.0 | -73.9 |
|---|
| Acquisitions | | -0.3 | 1.8 | -0.2 | -3.6 | 0.0 | 14.8 | 0.0 | 0.0 |
|---|
| Investments | | -1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 5.5 | -0.1 | -0.6 |
|---|
| Sales of Investment | | 1.5 | 0.2 | 0.0 | 0.0 | 0.0 | 0.8 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -76.6 | 0.0 | 0.0 | 15.6 | 0.1 | -4.3 | 0.0 | 0.2 |
|---|
| Cash from Investing | | -362.6 | 0.0 | 0.0 | -421.2 | -243.0 | -96.4 | -96.1 | -74.3 |
| 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 | | -93.0 | -46.4 | -57.6 | -70.4 | 80.4 | -213.7 | -68.7 | -100.5 | -80.9 | -132.3 |
|---|
| Acquisitions | | 0.2 | 0.0 | 0.0 | 0.0 | 0.2 | -0.2 | 0.0 | -0.2 | -3.1 | -0.1 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.9 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.2 | -0.4 | 0.8 | 0.0 | 1.1 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 27.2 | -0.9 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -58.7 | -132.2 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Debt Repaid | | -182.2 | 0.0 | 0.0 | 172.6 | -44.2 | -128.2 | -69.0 | -53.9 |
|---|
| Debt Issued | | 309.6 | 429.0 | 32.4 | 350.8 | 18.3 | 9.5 | 56.3 | 112.5 |
|---|
| Issuance of Common Stock | | 169.4 | 0.0 | 0.0 | 0.0 | 0.0 | 380.1 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 8.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -14.1 | 0.0 | 0.0 | -14.3 | -13.5 | -11.2 | -8.9 | -6.2 |
|---|
| Other Financing Activities | | 363.0 | 0.0 | 0.0 | -0.3 | 13.2 | 6.1 | 51.4 | 102.3 |
|---|
| Cash from Financing | | 245.7 | 0.0 | 0.0 | 158.0 | -44.5 | 254.8 | -26.5 | 42.2 |
| 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 | 0.0 | 105.6 |
|---|
| Debt Issued | | 453.4 | 38.4 | 21.6 | -35.6 | 67.2 | 45.9 | -58.1 | -25.1 | 103.3 | 212.6 |
|---|
| 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 | 0.0 | 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 | -10.1 | -4.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 70.3 | -0.3 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 57.2 | 101.7 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Net Change in Cash | | -45.0 | 43.9 | 28.7 | -159.1 | -182.3 | 295.4 | 30.2 | 10.9 |
|---|
| Closing Cash Balance | | 78.2 | 130.5 | 98.3 | 69.6 | 228.7 | 411.0 | 115.6 | 85.4 |
| 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 | | 17.2 | 19.2 | 3.5 | -7.6 | 20.3 | 8.4 | -108.2 | 116.7 | 4.7 | -58.2 |
|---|
| Closing Cash Balance | | 130.5 | 113.3 | 94.2 | 90.7 | 98.3 | 78.0 | 78.1 | 186.3 | 69.7 | 3.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| Free Cash Flow | | -252.0 | 21.4 | -157.8 | -336.7 | -139.8 | 20.1 | 59.7 | -31.3 |
|---|
| Real Free Cash Flow | | -254.0 | 21.4 | -157.8 | -338.7 | -139.8 | 20.1 | 59.7 | -31.3 |
| 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 | | 4.6 | -1.2 | -15.4 | 28.1 | -45.2 | -110.2 | -46.5 | -31.1 | -72.0 | -98.8 |
|---|
| Real Free Cash Flow | | 4.6 | -1.2 | -15.4 | 28.1 | -45.2 | -110.2 | -46.5 | -31.1 | -74.0 | -98.8 |