SVC
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 | | 1,814.8 | 1,814.8 | 1,896.9 | 1,873.9 | 1,863.0 | 1,495.6 | 1,265.3 | 2,316.1 | 2,294.5 | 2,171.9 | 2,047.2 | 1,921.9 | 1,736.3 | 1,563.9 | 1,297.0 | 1,210.3 | 1,085.5 |
|---|
| Cost of Revenues | | 1,248.1 | 1,884.6 | 1,294.0 | 1,239.9 | 1,227.4 | 1,010.7 | 697.9 | 1,410.9 | 1,392.4 | 1,279.5 | 1,202.5 | 1,144.0 | 1,035.1 | 929.6 | 700.9 | 596.6 | 477.6 |
|---|
| Gross Profit | | -71.6 | -71.6 | 603.0 | 633.9 | 635.7 | 484.8 | 567.4 | 905.2 | 902.2 | 892.4 | 844.7 | 777.9 | 701.2 | 634.3 | 596.0 | 613.7 | 607.9 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 397.5 | 478.8 | 503.4 | 435.2 | 456.6 | 491.2 | 512.9 | 436.3 | 444.1 | 496.8 |
|---|
| Cost of Revenues | | 268.7 | 333.6 | 334.4 | 311.5 | 317.6 | 45.1 | 333.2 | 309.8 | 400.8 | 317.8 |
|---|
| Gross Profit | | -509.6 | 145.2 | 169.1 | 123.7 | 138.9 | 446.0 | 179.7 | 126.4 | 43.2 | 179.1 |
| 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 | 45.4 | 44.4 | 53.4 | 50.7 | 54.6 | 104.9 | 125.4 | 99.1 | 109.8 | 45.9 | 50.1 | 44.0 | 41.0 | 39.0 |
|---|
| Depreciation & Amortization | | 315.0 | 174.3 | 371.8 | 384.1 | 401.1 | 486.0 | 498.9 | 428.4 | 403.1 | 386.7 | 357.3 | 329.8 | 315.9 | 299.3 | 260.8 | 228.3 | 238.1 |
|---|
| Total Operating Expenses | | 355.6 | -268.0 | 412.0 | 632.3 | 458.7 | 555.1 | 564.8 | 491.4 | 507.9 | 512.1 | 456.4 | 439.6 | 361.8 | 349.4 | 304.9 | 269.3 | 277.1 |
|---|
| Operating Income | | 196.4 | 196.4 | 190.9 | 253.3 | 180.3 | -69.6 | 2.9 | 416.0 | 394.2 | 380.3 | 386.9 | 335.9 | 339.2 | 273.6 | 278.5 | 325.8 | 330.8 |
| 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 | 11.2 | 10.8 |
|---|
| Depreciation & Amortization | | 76.4 | 74.5 | 75.0 | 89.1 | 94.0 | 89.0 | 95.7 | 93.1 | 95.0 | 94.5 |
|---|
| Total Operating Expenses | | 86.2 | 85.5 | 85.2 | 98.7 | 102.6 | 283.4 | 106.4 | 103.6 | 11.6 | 110.1 |
|---|
| Operating Income | | 27.8 | 59.7 | 83.8 | 25.1 | 36.3 | 162.6 | 73.4 | 22.8 | 31.6 | 179.1 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 9.0 | 9.0 | 4.1 | 21.0 | 3.4 | 0.7 | 0.3 | 2.2 | 1.5 | 0.8 | 0.3 | 0.0 | 0.1 | 0.1 | 0.3 | 0.1 | 0.3 |
|---|
| Interest Expense | | 802.2 | 413.6 | 352.7 | 336.3 | 341.8 | 365.7 | 306.5 | 225.1 | 185.0 | 172.7 | 153.8 | 139.0 | 134.0 | 139.8 | 129.9 | 134.1 | 138.7 |
|---|
| Other Expense | | -409.4 | -409.4 | -465.1 | -283.2 | -315.8 | -475.0 | -287.1 | -153.8 | -14.1 | 2.4 | 0.4 | -36.5 | -1.1 | -11.3 | -1.8 | -18.4 | -170.4 |
|---|
| IBT | | -213.0 | -213.0 | -274.1 | -29.9 | -135.4 | -544.6 | -284.3 | 262.2 | 186.4 | 201.9 | 227.0 | 156.9 | 198.9 | 127.8 | 153.5 | 191.9 | 22.0 |
|---|
| Income Tax Expense | | -10.7 | -10.7 | 1.4 | -1.5 | -0.2 | -0.9 | 17.2 | 2.8 | 1.2 | -3.3 | 4.0 | 1.6 | 1.9 | -5.1 | 1.6 | 1.5 | 0.6 |
|---|
| Net Income | | -202.3 | -202.3 | -275.5 | -32.8 | -135.2 | -543.7 | -301.5 | 259.8 | 185.7 | 215.1 | 223.1 | 166.4 | 197.2 | 133.2 | 151.9 | 190.4 | 21.4 |
| 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 | | 2.1 | 4.8 | 0.8 | 1.2 | 0.7 | 0.5 | 0.8 | 2.0 | 9.1 | 5.6 |
|---|
| Interest Expense | | 607.9 | 0.0 | 92.8 | 101.5 | 68.3 | 99.1 | 86.4 | 91.4 | 90.0 | 82.3 |
|---|
| Other Expense | | -40.9 | -106.4 | -121.5 | -140.6 | -112.8 | -212.6 | -146.7 | -100.2 | -162.7 | -77.2 |
|---|
| IBT | | -13.1 | -46.7 | -37.7 | -115.6 | -76.4 | -49.9 | -73.3 | -77.4 | -41.5 | -8.2 |
|---|
| Income Tax Expense | | -12.3 | 0.3 | 0.5 | 0.8 | -0.1 | -3.0 | 0.5 | 1.0 | -0.7 | -2.2 |
|---|
| Net Income | | -0.8 | -46.9 | -38.2 | -116.4 | -76.4 | -46.9 | -73.9 | -78.4 | -43.3 | -4.1 |
| 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 | $-0.20 | $-0.82 | $-3.30 | $-1.84 | $1.58 | $1.13 | $1.24 | $1.30 | $0.97 | $1.18 | $0.73 | $0.84 | $1.30 | $-0.07 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-0.20 | $-0.82 | $-3.30 | $-1.84 | $1.58 | $1.13 | $1.24 | $1.30 | $0.97 | $1.18 | $0.73 | $0.84 | $1.30 | $-0.07 |
|---|
| Shares Outstanding | | 166.0 | 166.0 | 165.3 | 165.0 | 164.7 | 164.6 | 164.2 | 164.3 | 164.2 | 164.1 | 156.1 | 150.7 | 149.7 | 137.6 | 123.5 | 123.5 | 123.4 |
|---|
| Diluted Shares Outstanding | | 166.0 | 166.0 | 165.3 | 165.0 | 164.7 | 164.6 | 164.2 | 164.3 | 164.3 | 164.2 | 156.1 | 151.0 | 149.8 | 137.6 | 123.5 | 123.5 | 123.4 |
| 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 | $-0.26 | $-0.03 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.26 | $-0.03 |
|---|
| Shares Outstanding | | 166.0 | 166.1 | 165.7 | 165.6 | 165.3 | 165.4 | 165.2 | 165.2 | 165.8 | 165.0 |
|---|
| Diluted Shares Outstanding | | 166.0 | 166.1 | 165.7 | 165.6 | 165.3 | 165.4 | 165.2 | 165.2 | 165.8 | 165.0 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 29.5 | 143.5 | 180.1 | 38.4 | 944.0 | 73.3 | 27.6 | 26.0 | 24.1 | 10.9 | 13.7 | 11.8 | 22.5 | 20.0 | 8.3 | 4.9 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 112.6 | 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 Cash & ST Investments | | 29.5 | 143.5 | 180.1 | 38.4 | 944.0 | 73.3 | 27.6 | 26.0 | 24.1 | 10.9 | 13.7 | 11.8 | 22.5 | 20.0 | 8.3 | 4.9 |
|---|
| Accounts Receivable | | 99.4 | 3.9 | 63.2 | 35.0 | 48.2 | 55.5 | 68.7 | 91.2 | 78.5 | 65.3 | 51.0 | 40.3 | 38.1 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | -128.9 | 57.0 | 28.2 | 0.0 | 0.0 | 0.0 | 0.0 | 50.0 | 73.4 | 60.5 | 51.2 | 34.0 | 30.9 | 40.7 | 183.8 | 80.6 |
|---|
| Total Current Assets | | 175.4 | 204.4 | 271.5 | 202.4 | 1,511.1 | 160.5 | 237.4 | 167.2 | 176.0 | 136.7 | 115.9 | 86.1 | 91.4 | 60.8 | 242.3 | 85.5 |
| 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 | | 417.4 | 63.2 | 80.1 | 143.5 | 48.6 | 14.6 | 71.3 | 197.8 | 418.2 | 434.9 |
|---|
| 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 | | 417.4 | 63.2 | 80.1 | 143.5 | 48.6 | 14.6 | 71.3 | 197.8 | 418.2 | 434.9 |
|---|
| Accounts Receivable | | 0.0 | 29.2 | 19.9 | 3.9 | 20.1 | 29.0 | 21.4 | 63.2 | 28.5 | 30.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 543.9 | 551.4 |
|---|
| Other Current Assets | | 0.0 | 872.0 | 885.4 | 57.0 | 101.4 | 131.8 | 24.7 | 0.0 | 30.9 | 29.8 |
|---|
| Total Current Assets | | 417.4 | 964.4 | 985.5 | 204.4 | 170.1 | 175.4 | 117.4 | 214.7 | 477.6 | 494.7 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 6,412.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4,768.2 | 4,888.6 |
|---|
| Goodwill | | 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 |
|---|
| Intangible Assets | | 118.8 | 108.0 | 130.6 | 252.4 | 283.2 | 325.8 | 378.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 108.1 | 115.8 | 113.3 | 165.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 363.9 | 6,691.4 | -113.3 | 6,867.8 | 7,359.0 | 8,200.9 | 8,418.3 | 7,009.9 | 6,974.4 | 6,497.5 | 6,291.7 | 5,896.5 | 5,876.1 | 5,574.3 | 123.0 | 218.2 |
|---|
| Total Long-Term Assets | | 6,946.3 | 6,915.2 | 130.6 | 7,285.8 | 7,642.2 | 8,526.8 | 8,796.6 | 7,009.9 | 6,974.4 | 6,497.5 | 6,291.7 | 5,896.5 | 5,876.1 | 5,574.3 | 4,891.3 | 5,106.8 |
|---|
| Total Assets | | 7,121.7 | 7,119.6 | 7,356.1 | 7,488.2 | 9,153.3 | 8,687.3 | 9,034.0 | 7,177.1 | 7,150.4 | 6,634.2 | 6,407.6 | 5,982.6 | 5,967.5 | 5,635.1 | 5,133.6 | 5,192.3 |
| 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 | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 157.1 | 6,589.7 | 6,615.0 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 98.7 | 100.5 | 102.9 | 108.0 | 113.3 | 118.8 | 124.6 | 130.6 | 137.4 | 145.6 |
|---|
| Long-Term Investments | | 0.0 | 111.7 | 112.0 | 115.8 | 110.8 | 108.1 | 111.0 | 226.6 | 110.5 | 108.9 |
|---|
| Other Long-Term Assets | | 0.0 | 5,756.0 | 5,775.7 | 6,691.4 | 6,692.6 | 6,719.4 | 6,878.5 | -23.8 | 6,878.8 | 6,900.4 |
|---|
| Total Long-Term Assets | | 98.7 | 5,968.2 | 5,990.6 | 6,915.2 | 6,916.7 | 6,946.3 | 7,114.1 | 7,141.4 | 7,126.7 | 7,154.9 |
|---|
| Total Assets | | 6,980.3 | 6,932.5 | 6,976.1 | 7,119.6 | 7,086.8 | 7,121.7 | 7,231.5 | 7,356.1 | 7,604.3 | 7,649.7 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 552.6 | 532.9 | 380.5 | 426.0 | 433.4 | 345.1 | 335.7 | 211.3 | 184.8 | 188.1 | 179.8 | 106.9 | 130.4 | 95.0 | 103.7 | 107.3 |
|---|
| Short-Term Debt | | 1.0 | 150.0 | 0.0 | 0.0 | 1,000.0 | 78.4 | 377.0 | 177.0 | 398.0 | 191.0 | 465.0 | 18.0 | 0.0 | 320.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | -1.0 | 24.1 | 14.7 | 17.9 | 21.5 | 30.6 | 20.4 | 62.9 | 83.0 | 63.6 | 74.7 | 13.8 | 18.4 | 20.4 | 8.5 | 7.7 |
|---|
| Current Liabilities | | 565.1 | 707.0 | 395.3 | 443.9 | 1,455.0 | 454.1 | 733.1 | 451.2 | 665.8 | 442.7 | 719.5 | 138.7 | 148.8 | 435.4 | 112.1 | 115.0 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 0.0 | 496.8 | 556.2 | 532.9 | 585.1 | 552.6 | 580.3 | 587.0 | 568.3 | 584.5 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 150.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 0.0 | 20.5 | 22.9 | 24.1 | 18.4 | 12.4 | 10.4 | -191.7 | -33.1 | -33.7 |
|---|
| Current Liabilities | | 0.0 | 517.3 | 579.1 | 707.0 | 603.5 | 565.1 | 590.7 | 609.8 | 581.6 | 595.1 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 5,546.8 | 5,560.7 | 5,520.2 | 5,655.5 | 6,143.0 | 6,130.2 | 5,685.5 | 3,995.6 | 3,603.0 | 2,972.8 | 2,822.5 | 2,820.6 | 2,704.0 | 2,402.4 | 2,115.7 | 2,111.2 |
|---|
| Capital Leases | | 0.0 | 150.8 | 157.9 | 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 | 19.3 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 6,112.9 | 6,267.7 | 6,130.0 | 6,099.4 | 7,598.0 | 6,584.5 | 6,528.1 | 4,579.6 | 4,395.0 | 3,504.8 | 3,595.5 | 2,992.4 | 2,880.7 | 2,901.3 | 2,334.3 | 2,332.0 |
| 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 | | 0.0 | 5,719.3 | 5,662.4 | 5,560.7 | 5,554.2 | 5,547.8 | 5,526.1 | 5,520.2 | 5,720.7 | 5,715.5 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 157.9 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 16.1 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 6,332.4 | 6,236.6 | 6,241.5 | 6,267.7 | 6,157.8 | 6,112.9 | 6,116.9 | 6,130.0 | 6,302.4 | 6,310.6 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.5 | 1.5 | 1.5 | 1.2 | 1.2 | 1.2 |
|---|
| Retained Earnings | | -3,553.9 | -3,712.0 | -3,335.3 | -3,170.1 | -2,999.7 | -2,448.5 | -2,043.3 | -1,949.4 | -1,867.9 | -1,731.6 | -1,619.9 | -1,435.8 | -1,320.3 | -1,170.3 | -1,057.2 | -995.5 |
|---|
| Comprehensive Income | | 1.8 | 1.9 | 2.3 | 2.4 | 0.8 | -0.8 | 0.0 | -0.3 | 79.4 | 39.6 | -15.5 | 25.8 | 16.0 | 2.8 | 1.6 | 2.2 |
|---|
| Total Common Equity | | 1,008.8 | 851.9 | 1,226.1 | 1,388.8 | 1,555.3 | 2,102.8 | 2,505.9 | 2,597.4 | 2,755.4 | 3,129.4 | 2,812.1 | 2,990.2 | 3,086.9 | 2,733.8 | 2,799.3 | 2,860.2 |
| 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 | | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 |
|---|
| Retained Earnings | | 0.0 | -3,869.9 | -3,830.1 | -3,712.0 | -3,633.9 | -3,553.9 | -3,446.9 | -3,335.3 | -3,258.8 | -3,221.6 |
|---|
| Comprehensive Income | | 0.0 | 2.2 | 2.0 | 1.9 | 1.5 | 1.8 | 2.0 | 2.3 | 2.1 | 2.4 |
|---|
| Total Common Equity | | 647.9 | 695.9 | 734.6 | 851.9 | 929.0 | 1,008.8 | 1,114.7 | 1,226.1 | 1,302.0 | 1,339.1 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 5,547.8 | 5,710.7 | 5,520.2 | 5,655.5 | 7,143.0 | 6,208.6 | 6,062.5 | 4,172.6 | 4,001.0 | 3,163.8 | 3,287.5 | 2,838.6 | 2,704.0 | 2,722.4 | 2,115.7 | 2,111.2 |
|---|
| Book Value | | 1,008.8 | 851.9 | 1,226.1 | 1,388.8 | 1,555.3 | 2,102.8 | 2,505.9 | 2,597.4 | 2,755.4 | 3,129.4 | 2,812.1 | 2,990.2 | 3,086.9 | 2,733.8 | 2,799.3 | 2,860.2 |
| 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 | | 647.9 | 695.9 | 734.6 | 851.9 | 929.0 | 1,008.8 | 1,114.7 | 1,226.1 | 1,302.0 | 1,339.1 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -199.7 | -202.3 | -275.5 | -32.8 | 11.0 | -544.6 | -311.4 | 259.8 | 185.7 | 215.1 | 223.1 | 166.4 | 197.2 | 133.2 | 151.9 | 190.4 | 21.4 |
|---|
| Depreciation & Amortization | | 378.2 | 315.0 | 371.8 | 384.1 | 401.1 | 486.0 | 498.9 | 428.4 | 403.1 | 386.7 | 357.3 | 329.8 | 315.9 | 299.3 | 260.8 | 228.3 | 238.1 |
|---|
| Stock-Based Compensation | | 3.4 | 0.0 | 0.0 | 0.0 | 0.0 | 45.5 | 52.9 | -69.3 | 16.4 | -9.8 | 0.1 | 25.7 | 0.6 | 7.7 | 0.0 | 1.4 | 0.0 |
|---|
| Change Working Capital | | -45.7 | -35.6 | -42.9 | 201.3 | -412.3 | 43.7 | -58.2 | 1.3 | -8.9 | 6.8 | -1.2 | 60.6 | -8.4 | -18.6 | 0.1 | 3.8 | -5.5 |
|---|
| Change In Accounts Receivable | | 2.2 | 3.7 | 2.5 | 21.1 | 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 |
|---|
| Change In Accounts Payable | | -68.5 | -61.5 | -42.6 | 144.1 | -11.5 | -5.1 | 2.3 | 60.5 | 5.8 | -0.6 | 8.8 | 0.4 | -7.1 | 1.8 | 17.9 | 6.7 | -4.4 |
|---|
| Change In Inventories | | -3.7 | 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 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 685.4 | 38.1 | 89.2 | -65.8 | 243.1 | 21.0 | -158.5 | -2.3 | 1.7 | -44.3 | -46.9 | -51.5 | -43.7 | -23.4 | -48.9 | -85.3 | 87.5 |
|---|
| Cash from Operations | | 199.9 | 0.0 | 0.0 | 485.5 | 243.1 | 49.9 | 37.6 | 617.7 | 597.0 | 554.2 | 532.5 | 530.9 | 461.7 | 391.1 | 363.9 | 355.1 | 341.4 |
| 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 | | -0.8 | -46.9 | -38.2 | -116.4 | -76.4 | -46.9 | -73.9 | -78.4 | -43.3 | -4.1 |
|---|
| Depreciation & Amortization | | 76.4 | 74.5 | 75.0 | 89.1 | 94.0 | 89.0 | 95.7 | 93.1 | 95.0 | 94.5 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.4 | 0.0 |
|---|
| Change Working Capital | | -57.8 | 63.1 | -62.2 | 21.2 | -34.9 | 61.4 | -34.4 | -26.9 | 30.8 | -15.1 |
|---|
| Change In Accounts Receivable | | 12.4 | 16.5 | -9.3 | -16.0 | 16.2 | 8.8 | -7.6 | -15.0 | 22.0 | 2.8 |
|---|
| Change In Accounts Payable | | -83.5 | 39.5 | -53.3 | 35.8 | -52.1 | 39.3 | -23.8 | -6.1 | -19.1 | -19.6 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.9 | -2.8 |
|---|
| Other Non-cash Items | | -39.0 | 7.5 | 25.3 | 44.4 | 7.7 | 2.7 | 56.4 | 11.3 | 189.5 | -1.8 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 83.6 | 73.5 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -78.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -69.3 | -7.1 |
|---|
| Acquisitions | | 146.4 | 0.0 | 0.0 | 0.0 | 0.0 | -25.4 | -5.3 | 0.0 | 0.0 | 0.0 | 0.0 | -16.0 | -0.8 | -8.1 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -214.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -7.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.7 | -97.9 |
|---|
| Sales of Investment | | 17.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 93.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -152.6 | 0.0 | 0.0 | -29.6 | 397.3 | -75.9 | -39.5 | -2,223.9 | -427.7 | -733.7 | -454.4 | -637.9 | -280.1 | -562.2 | -728.9 | -19.3 | -17.2 |
|---|
| Cash from Investing | | -276.3 | 0.0 | 0.0 | -29.6 | 397.3 | -101.3 | -51.8 | -2,130.0 | -427.7 | -733.7 | -454.4 | -653.8 | -280.9 | -570.3 | -728.9 | -94.3 | -122.2 |
| 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 | 142.4 | 0.0 | 0.0 | 118.8 | -55.2 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | -11.9 | 0.0 | 0.0 | -3.4 | 96.8 | 53.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -207.5 | -1.1 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.8 | 0.0 | 0.0 | 8.2 | 3.3 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -96.8 | -53.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -80.5 | -53.0 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -210.2 | 0.0 | 0.0 | -113.8 | -1,020.0 | -62.5 | -2,293.6 | -924.0 | -738.0 | -1,253.5 | -1,613.0 | -255.0 | -1,345.0 | -738.0 | -985.4 | -274.4 | -389.6 |
|---|
| Debt Issued | | 42.5 | 5,710.7 | 190.5 | -21.5 | -467.5 | 996.9 | 2,439.7 | 2,814.0 | 909.5 | 2,090.7 | 1,489.3 | 703.9 | 1,479.6 | 719.6 | 1,592.0 | 278.9 | 2,500.8 |
|---|
| Issuance of Common Stock | | 18.0 | 0.0 | 0.0 | 0.0 | 0.0 | 984.0 | 2,439.1 | 2,817.9 | 907.0 | 2,091.9 | 372.0 | 702.0 | 0.0 | 655.2 | 1,870.1 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -0.7 | -0.7 | -0.8 | -0.8 | -0.5 | -0.8 | -0.3 | -0.8 | -0.6 | -290.5 | -0.6 | -0.4 | 0.0 | -167.5 | -236.3 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -132.6 | 0.0 | 0.0 | -132.4 | 0.0 | -6.6 | -93.8 | -353.6 | -346.8 | -346.7 | -334.8 | -320.6 | -312.7 | -283.1 | -265.0 | -252.1 | -252.0 |
|---|
| Other Financing Activities | | -19.4 | 0.0 | 0.0 | -56.5 | -521.9 | -6.8 | -26.9 | -21.9 | -12.2 | -8.4 | 1,495.5 | -1.2 | 1,466.2 | 715.1 | -6.6 | 269.1 | 296.9 |
|---|
| Cash from Financing | | -344.8 | 0.0 | 0.0 | -303.6 | -1,542.4 | 907.4 | 24.4 | 1,517.6 | -190.7 | 192.8 | -81.0 | 124.8 | -191.5 | 181.7 | 376.8 | -257.4 | -344.8 |
| 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 | -207.6 | -0.5 |
|---|
| Debt Issued | | 0.0 | -5,719.3 | 56.9 | -48.3 | 156.5 | 6.4 | 21.7 | -152.0 | 164.9 | 5.8 |
|---|
| 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 | -0.6 | -0.1 | 0.0 | 0.0 | -0.6 | -0.1 | 0.0 | 0.0 | -0.6 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -33.2 | -33.1 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.4 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -240.7 | -35.6 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -421.2 | 214.7 | -40.4 | 152.4 | -902.0 | 856.0 | 10.2 | 5.3 | -21.5 | 13.2 | -2.8 | 1.8 | -10.7 | 2.5 | 11.7 | 3.4 | -125.5 |
|---|
| Closing Cash Balance | | 29.5 | 372.1 | 157.4 | 197.8 | 45.4 | 947.4 | 91.5 | 81.3 | 76.0 | 24.1 | 10.9 | 13.7 | 11.8 | 22.5 | 20.0 | 8.3 | 4.9 |
| 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 | | -69.1 | 355.2 | -8.1 | -63.3 | 94.5 | 33.4 | -57.9 | -110.5 | -237.7 | -15.1 |
|---|
| Closing Cash Balance | | 372.1 | 441.2 | 86.0 | 94.1 | 157.4 | 62.8 | 29.5 | 87.3 | 197.8 | 435.5 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 121.1 | 117.8 | 139.4 | 485.5 | 243.1 | 49.9 | 37.6 | 617.7 | 597.0 | 554.2 | 532.5 | 530.9 | 461.7 | 391.1 | 363.9 | 285.8 | 334.4 |
|---|
| Real Free Cash Flow | | 117.7 | 117.8 | 139.4 | 485.5 | 243.1 | 4.4 | -15.3 | 687.0 | 580.6 | 564.0 | 532.4 | 505.2 | 461.1 | 383.4 | 363.9 | 284.4 | 334.4 |
| 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 | | -95.2 | 57.9 | 0.0 | 38.2 | -9.7 | 248.5 | 43.8 | -0.9 | 202.4 | 18.2 |
|---|
| Real Free Cash Flow | | -95.2 | 57.9 | 0.0 | 38.2 | -9.7 | 248.5 | 43.8 | -0.9 | 199.0 | 18.2 |