SUPV
Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Total Revenues | | 1,487.0 | 2,325.1 | 2,044.8 | 440.6 | 138.7 | 65.5 | 52.9 | 32.2 | 21.5 | 14.3 | 9.2 | 6.2 | 4.2 | 3.3 | 2.6 |
|---|
| Cost of Revenues | | 1,136.9 | 1,407.1 | 885.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -6.5 | 0.0 | -0.6 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 696.7 | 918.0 | 1,159.5 | 440.6 | 138.7 | 65.5 | 52.9 | 32.2 | 28.0 | 14.3 | 9.8 | 6.2 | 4.2 | 3.3 | 2.6 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 584.3 | 114.3 | 439.2 | 349.1 | 460.4 | 356.7 | 553.3 | 940.2 | 247.7 | 68.6 |
|---|
| Cost of Revenues | | 382.7 | 355.6 | 216.0 | 182.6 | 117.1 | 167.2 | 231.2 | 436.7 | 0.0 | 0.0 |
|---|
| Gross Profit | | 201.7 | 105.3 | 223.2 | 166.6 | 343.3 | 189.6 | 322.2 | 503.6 | 247.7 | 68.6 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 206.5 | 70.3 | 34.5 | 24.3 | 16.5 | 10.1 | 6.1 | 4.3 | 3.3 | 2.2 | 1.7 | 1.3 |
|---|
| Depreciation & Amortization | | 27.3 | 0.0 | 52.3 | -90.5 | 10.1 | 4.2 | -2.4 | 0.9 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
|---|
| Total Operating Expenses | | 797.4 | 1,030.8 | 1,016.6 | 484.3 | 53.1 | 26.6 | 20.7 | 11.2 | 6.2 | 6.0 | 4.0 | 3.2 | 2.3 | 1.7 | 1.3 |
|---|
| Operating Income | | -24.3 | -112.7 | 142.9 | 90.5 | 156.9 | 0.0 | 4.1 | 3.2 | 15.4 | 8.4 | 6.0 | 3.7 | 2.5 | 0.5 | 1.1 |
| 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 | 125.4 | 39.5 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 14.7 | 12.7 | 16.5 | 9.8 | 13.8 | 12.2 | -62.1 | -13.7 |
|---|
| Total Operating Expenses | | 239.2 | 192.4 | 209.5 | 156.4 | 342.1 | 178.8 | 279.1 | 390.7 | 191.5 | 53.4 |
|---|
| Operating Income | | -37.5 | -10.7 | 13.7 | 10.2 | 1.2 | 10.7 | 43.1 | 112.9 | 62.1 | 13.7 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Interest Income | | 1,647.2 | 2,044.8 | 1,664.4 | 1,160.0 | 251.9 | 103.7 | 64.9 | 37.1 | 25.6 | 15.1 | 10.4 | 6.5 | 4.6 | 2.9 | 2.2 |
|---|
| Interest Expense | | 893.9 | 1,103.5 | 889.9 | 934.5 | 165.5 | 60.8 | 28.8 | 28.4 | 15.0 | 5.2 | 4.9 | 2.7 | 2.0 | 1.1 | 0.7 |
|---|
| Other Expense | | -70.5 | 0.0 | 0.0 | -4.1 | -165.5 | 0.0 | 0.0 | 0.0 | -17.4 | -5.2 | -4.1 | -2.7 | -2.0 | 0.0 | -0.7 |
|---|
| IBT | | -94.8 | -112.7 | 142.9 | 86.4 | -8.6 | 0.0 | 4.1 | 3.2 | 3.4 | 3.2 | 1.8 | 0.9 | 0.6 | 0.5 | 0.4 |
|---|
| Income Tax Expense | | -48.4 | -56.0 | 38.3 | 34.7 | -3.6 | 0.8 | 0.7 | -1.0 | 0.8 | 0.8 | 0.5 | 0.2 | 0.2 | 0.1 | 0.1 |
|---|
| Net Income | | -48.4 | -56.6 | 104.5 | 51.6 | -5.0 | -0.9 | 3.4 | 4.3 | 2.6 | 2.4 | 1.3 | 0.7 | 0.4 | 0.4 | 0.3 |
| 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 | | 519.7 | 461.0 | 365.6 | 301.0 | 369.5 | 287.5 | 448.8 | 758.2 | 594.2 | 233.6 |
|---|
| Interest Expense | | 273.3 | 295.0 | 173.3 | 152.4 | 204.8 | 149.9 | 215.7 | 424.8 | 528.0 | 168.3 |
|---|
| Other Expense | | 0.0 | -70.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.9 | 1.5 |
|---|
| IBT | | -37.5 | -81.2 | 13.7 | 10.2 | 1.2 | 10.7 | 43.1 | 112.9 | 56.2 | 15.2 |
|---|
| Income Tax Expense | | -17.7 | -32.1 | -0.2 | 1.6 | -13.4 | 1.9 | 19.2 | 40.4 | 23.4 | 5.7 |
|---|
| Net Income | | -19.7 | -50.3 | 13.6 | 7.9 | 14.7 | 8.9 | 23.8 | 72.5 | 32.8 | 9.5 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| EPS | | $0.00 | $0.00 | $0.00 | $116.59 | $-55.41 | $-9.43 | $112.65 | $46.60 | $28.11 | $31.00 | $20.34 | $34.96 | $18.82 | $19.34 | $16.92 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $116.59 | $-55.41 | $-9.43 | $112.65 | $46.60 | $28.11 | $31.00 | $20.34 | $34.96 | $18.82 | $19.34 | $16.92 |
|---|
| Shares Outstanding | | 0.1 | 0.1 | 0.1 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Diluted Shares Outstanding | | 0.1 | 0.1 | 0.1 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | $370.05 | $107.10 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $370.05 | $107.05 |
|---|
| Shares Outstanding | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Diluted Shares Outstanding | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Cash And Equivalents | | 248.5 | 662.1 | 229.1 | 48.4 | 32.6 | 36.7 | 26.4 | 33.7 | 11.6 | 8.5 | 6.9 | 3.8 | 2.8 |
|---|
| Short Term Investments | | -637.8 | 0.7 | -83.0 | 0.0 | 0.0 | 0.0 | 4.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 |
|---|
| Total Cash & ST Investments | | -389.3 | 662.7 | 146.1 | 48.4 | 32.6 | 36.7 | 26.4 | 33.7 | 11.6 | 8.5 | 6.9 | 3.9 | 2.8 |
|---|
| Accounts Receivable | | 321.0 | 395.3 | 0.0 | 51.0 | 57.9 | 24.4 | 24.1 | 20.1 | 26.9 | 15.9 | 4.4 | 3.2 | 2.5 |
|---|
| Inventory | | 68.3 | 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 | | 835.8 | 9.6 | 5.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 835.8 | 1,067.7 | 152.0 | 99.4 | 90.4 | 61.0 | 50.5 | 46.7 | 38.5 | 24.5 | 11.3 | 7.2 | 5.3 |
| Current Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Cash And Equivalents | | 1,099.1 | 876.4 | 662.1 | 792.4 | 292.4 | 238.2 | 146.1 | 64.8 | 50.6 | 32.6 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 1,099.1 | 876.4 | 662.7 | 792.4 | 292.4 | 238.2 | 146.1 | 64.8 | 50.6 | 32.6 |
|---|
| Accounts Receivable | | 458.0 | 373.4 | 395.3 | 316.6 | 277.1 | 143.9 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 14.6 | 14.7 | 9.6 | 12.6 | 13.3 | 11.7 | 5.9 | 3.6 | 2.6 | 2.4 |
|---|
| Total Current Assets | | 1,571.7 | 1,264.5 | 1,067.7 | 1,121.6 | 582.9 | 393.8 | 146.1 | 64.8 | 50.6 | 32.6 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Net Property, Plant & Equipment | | 141.5 | 101.9 | 51.2 | 18.4 | 11.0 | 7.1 | 3.1 | 1.8 | 1.0 | 0.7 | 0.2 | 0.2 | 0.2 |
|---|
| Goodwill | | 76.1 | 58.9 | 27.0 | 10.0 | 5.5 | 3.6 | 1.2 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
|---|
| Intangible Assets | | 73.3 | 107.2 | 40.6 | 12.3 | 5.9 | 3.1 | 1.1 | 0.7 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 |
|---|
| Long-Term Investments | | 6.6 | 2,878.7 | 344.5 | 296.0 | 101.7 | 53.4 | 12.2 | 20.1 | 1.8 | 1.0 | 0.3 | 0.5 | 0.6 |
|---|
| Other Long-Term Assets | | 4,124.6 | 276.4 | -463.2 | -336.6 | -124.2 | -67.2 | -17.6 | -25.0 | -3.1 | -1.9 | -0.8 | -0.9 | -1.0 |
|---|
| Total Long-Term Assets | | 4,396.0 | 3,438.2 | 2,256.4 | 336.6 | 124.2 | 67.2 | 17.6 | 25.0 | 3.1 | 1.9 | 0.8 | 0.9 | 1.0 |
|---|
| Total Assets | | 5,231.8 | 4,505.8 | 2,058.0 | 696.9 | 392.2 | 249.9 | 146.5 | 141.1 | 94.0 | 53.3 | 33.1 | 23.3 | 17.5 |
| Long-Term Assets |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Property, Plant & Equipment | | 115.6 | 108.2 | 101.9 | 100.4 | 90.3 | 76.4 | 51.2 | 34.2 | 26.3 | 22.2 |
|---|
| Goodwill | | 67.7 | 63.9 | 58.9 | 54.5 | 48.6 | 41.0 | 27.0 | 20.2 | 15.0 | 12.1 |
|---|
| Intangible Assets | | 122.7 | 113.3 | 107.2 | 88.5 | 73.3 | 59.8 | 40.6 | 24.8 | 18.3 | 14.4 |
|---|
| Long-Term Investments | | 3,827.2 | 3,572.4 | 2,878.7 | 2,316.4 | 2,164.4 | 1,024.4 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 310.3 | 236.4 | 276.4 | 314.5 | 378.5 | 975.5 | 1,793.2 | 1,147.6 | 923.1 | 679.7 |
|---|
| Total Long-Term Assets | | 4,462.6 | 4,100.8 | 3,438.2 | 2,876.0 | 2,757.1 | 2,178.2 | 1,911.9 | 1,226.9 | 982.7 | 728.5 |
|---|
| Total Assets | | 6,034.3 | 5,365.3 | 4,505.8 | 3,997.6 | 3,340.0 | 2,572.0 | 2,058.0 | 1,291.7 | 1,033.3 | 761.1 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Accounts Payable | | 332.4 | 55.9 | 34.7 | 2.1 | 12.9 | 1.4 | 2.2 | 0.6 | 0.8 | 0.3 | 0.3 | 0.4 | 0.2 |
|---|
| Short-Term Debt | | 0.5 | 38.6 | 1.8 | 1.0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 2,321.5 | 3,228.7 | 51.1 | -3.0 | -12.9 | -1.4 | -2.2 | -0.6 | -0.8 | -0.3 | -0.3 | -0.4 | -0.2 |
|---|
| Current Liabilities | | 2,322.0 | 3,362.2 | 108.1 | 3.0 | 12.9 | 1.4 | 2.2 | 0.6 | 0.8 | 0.3 | 0.3 | 0.4 | 0.2 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 45.9 | 64.8 | 55.9 | 62.4 | 62.0 | 73.2 | 34.7 | 32.9 | 16.7 | 7.1 |
|---|
| Short-Term Debt | | 55.6 | 39.5 | 38.6 | 115.4 | 0.0 | 0.0 | 1.8 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 4,217.7 | 3,751.0 | 3,228.7 | 2,757.2 | 2,092.0 | 1,744.7 | -4.3 | -11.0 | -0.6 | 21.4 |
|---|
| Current Liabilities | | 4,368.0 | 3,903.5 | 3,362.2 | 2,968.5 | 2,180.2 | 1,845.3 | 32.3 | 21.8 | 16.2 | 28.4 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Long-Term Debt | | 20.5 | 52.7 | 1.0 | 1.2 | 2.4 | 6.5 | 9.2 | 10.7 | 12.4 | 5.0 | 1.9 | 1.1 | 0.8 |
|---|
| Capital Leases | | 7.5 | 6.1 | 2.9 | 1.6 | 1.4 | 1.2 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 26.8 | 3.2 | 0.0 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 4,214.8 | 3,707.0 | 1,716.4 | 604.5 | 338.8 | 213.6 | 124.8 | 123.9 | 78.8 | 46.3 | 30.7 | 21.5 | 16.1 |
| Long-Term Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Long-Term Debt | | 369.0 | 230.8 | 52.7 | 28.1 | 4.8 | 3.8 | 2.5 | 2.1 | 2.0 | 0.0 |
|---|
| Capital Leases | | 9.3 | 8.1 | 6.1 | 5.8 | 4.8 | 3.8 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 1.9 | 1.9 | 3.2 | 16.2 | 17.1 | 4.7 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 5,099.2 | 4,464.3 | 3,707.0 | 3,259.8 | 2,690.7 | 2,011.3 | 1,716.4 | 1,084.8 | 886.7 | 647.8 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Common Stock | | 0.7 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.2 | 0.1 | 0.1 |
|---|
| Retained Earnings | | 112.9 | 89.7 | 44.7 | -10.2 | 3.8 | 3.4 | 4.3 | 1.7 | 2.4 | 1.3 | 0.7 | 0.4 | 0.4 |
|---|
| Comprehensive Income | | 129.6 | 106.6 | 16.0 | 8.9 | 0.9 | 0.6 | 8.0 | 6.0 | 3.3 | 2.0 | 1.4 | 1.1 | 0.8 |
|---|
| Total Common Equity | | 1,016.1 | 797.7 | 341.4 | 92.3 | 53.4 | 36.3 | 21.7 | 17.2 | 15.1 | 6.9 | 2.4 | 1.7 | 1.4 |
| Total Common Equity |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Common Stock | | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
|---|
| Retained Earnings | | 22.0 | 143.7 | 89.7 | 89.7 | 72.1 | 124.3 | 44.7 | 18.8 | 6.9 | -7.8 |
|---|
| Comprehensive Income | | 218.7 | 102.6 | 106.6 | 90.5 | 79.5 | 10.3 | 46.9 | 24.7 | 18.4 | 19.3 |
|---|
| Total Common Equity | | 932.9 | 899.3 | 797.7 | 736.9 | 648.7 | 560.2 | 341.4 | 206.7 | 146.4 | 113.2 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| Total Debt | | 28.5 | 91.3 | 2.9 | 2.1 | 2.4 | 6.5 | 9.2 | 10.7 | 12.4 | 5.0 | 1.9 | 1.1 | 0.8 |
|---|
| Book Value | | 1,017.0 | 798.8 | 341.7 | 92.3 | 53.4 | 36.4 | 21.7 | 17.2 | 15.1 | 7.0 | 2.4 | 1.8 | 1.4 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 2.2 | 1.8 | 1.1 | 0.9 | 0.6 | 0.5 | 0.3 | 0.2 | 0.1 | 0.1 |
|---|
| Book Value | | 932.9 | 899.3 | 797.7 | 736.9 | 648.7 | 560.2 | 341.4 | 206.7 | 146.4 | 113.2 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Income | | 130.9 | -56.6 | 104.6 | 51.6 | -5.0 | 0.0 | 4.1 | 3.2 | 3.4 | 2.4 | 1.3 | 0.7 | 0.4 | 0.4 | 0.3 |
|---|
| Depreciation & Amortization | | 42.5 | 0.0 | 52.3 | 25.1 | 10.1 | 4.2 | -2.4 | 0.9 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -6.2 | 13.3 | -11.8 | 10.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | 1,230.8 | -492.5 | 1,968.0 | 395.0 | 78.9 | 45.2 | 38.2 | -2.3 | 11.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| 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 | 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 | 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 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 619.8 | -497.2 | -1,606.0 | -348.5 | -78.7 | -34.5 | -43.9 | -8.4 | -9.3 | -2.4 | -1.3 | -0.7 | -0.4 | 0.0 | -0.3 |
|---|
| Cash from Operations | | 774.5 | 0.0 | 0.0 | 157.9 | 1.7 | 9.0 | 10.1 | -18.1 | 17.5 | 2.4 | 1.3 | 0.7 | 0.4 | 0.4 | 0.3 |
| 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 | | -19.7 | -50.3 | 14.3 | 10.2 | 35.4 | 24.9 | 44.3 | 46.5 | 32.8 | 9.5 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 14.7 | 12.7 | 16.5 | 14.6 | 13.4 | 9.0 | 14.1 | 6.7 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | 245.9 | -728.3 | 287.1 | 36.2 | -2.0 | 605.9 | 210.1 | 907.0 | 514.5 | 437.1 |
|---|
| 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 | | -137.0 | -76.8 | -215.1 | -104.8 | -131.0 | -151.9 | -176.7 | -101.6 | -38.0 | -44.7 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 523.4 | 408.6 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Capital Expenditure | | -43.7 | -84.4 | -57.2 | -24.8 | -8.4 | -5.2 | -4.7 | -0.9 | -2.5 | -0.2 | -0.5 | 0.0 | -0.1 | 0.0 | 0.0 |
|---|
| Acquisitions | | 17.6 | 12.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | -1.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -2,184.7 | -9.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 3,153.2 | 519.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 5.0 | 0.0 | 0.0 | 5.9 | 0.8 | 0.3 | 0.0 | 0.1 | -0.1 | -4.0 | 0.0 | -0.2 | -0.3 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 344.0 | 0.0 | 0.0 | -18.9 | -7.6 | -4.8 | -4.3 | -0.9 | -4.0 | -4.1 | -0.5 | -0.2 | -0.4 | -0.1 | -0.1 |
| 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 | | -33.2 | 0.0 | -15.7 | -6.3 | -25.0 | -16.1 | -11.6 | -4.6 | -15.0 | -5.1 |
|---|
| Acquisitions | | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -2.2 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 239.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.3 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -9.7 | -5.1 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Debt Repaid | | -22.7 | 0.0 | 0.0 | -6.8 | -4.0 | -9.3 | -29.9 | -98.7 | -71.8 | -1.1 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 42.9 | 91.3 | 88.4 | 7.5 | 3.8 | 5.2 | 27.3 | 97.1 | 70.1 | 8.4 | 3.2 | 0.8 | 0.3 | 0.8 | 0.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.8 | 3.3 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -13.0 | 0.0 | -9.9 | -0.9 | -1.4 | 0.0 | 0.0 | 0.0 | 0.0 | 5.1 | -1.3 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -38.3 | 0.0 | 0.0 | 0.0 | -0.5 | -0.5 | -0.5 | -0.3 | -0.2 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | -1,636.1 | 0.0 | 0.0 | -996.1 | -6.6 | -2.8 | 16.2 | 94.6 | 77.8 | 2.1 | 0.6 | 0.9 | -0.3 | 0.1 | -0.2 |
|---|
| Cash from Financing | | -906.1 | 0.0 | 0.0 | -1,003.7 | -12.6 | -12.6 | -14.2 | -4.4 | 5.7 | 11.9 | 2.4 | 0.9 | -0.3 | 0.1 | -0.3 |
| 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 | -5.6 | 2.0 |
|---|
| Debt Issued | | 0.0 | 424.6 | 154.3 | 179.0 | -52.3 | 138.8 | 1.0 | 2.4 | 1.3 | -0.5 |
|---|
| 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 | -0.7 | -1.6 | -7.5 | 0.0 | -0.3 | -0.1 |
|---|
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | -439.5 | -363.5 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -445.4 | -360.5 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Change in Cash | | 138.2 | 0.0 | 214.5 | 83.3 | -32.7 | -14.8 | 1.4 | -19.0 | 25.6 | 15.7 | 2.1 | 3.6 | 1.3 | 0.6 | 0.9 |
|---|
| Closing Cash Balance | | 339.3 | 0.0 | 762.7 | 252.7 | 54.4 | 44.7 | 39.5 | 27.9 | 47.0 | 25.4 | 9.7 | 7.6 | 4.0 | 2.8 | 2.2 |
| 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 | | 0.0 | -1,171.6 | 252.2 | 91.3 | -83.0 | 506.5 | 0.0 | 39.3 | 130.3 | 47.9 |
|---|
| Closing Cash Balance | | 0.0 | 0.0 | 1,171.6 | 919.4 | 762.7 | 845.7 | 292.0 | 292.0 | 252.7 | 122.4 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Free Cash Flow | | 730.8 | -1,130.7 | 461.5 | 133.2 | -6.7 | 3.8 | 5.4 | -19.0 | 15.0 | 2.3 | 0.8 | 0.7 | 0.3 | 0.3 | 0.3 |
|---|
| Real Free Cash Flow | | 730.8 | -1,130.7 | 461.5 | 133.2 | -6.7 | 10.0 | -8.0 | -7.2 | 4.7 | 2.3 | 0.8 | 0.7 | 0.3 | 0.3 | 0.3 |
| 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 | | 56.0 | -877.6 | 148.5 | -52.1 | -70.6 | 477.4 | 79.6 | 856.2 | 508.4 | 403.5 |
|---|
| Real Free Cash Flow | | 56.0 | -877.6 | 148.5 | -52.1 | -70.6 | 477.4 | 79.6 | 856.2 | 508.4 | 403.5 |