TEO
Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 8,072.7 | 9,265.9 | 4,137.6 | 2,059.1 | 729.2 | 425.5 | 301.6 | 237.0 | 168.0 | 65.2 | 53.2 | 40.5 | 33.3 | 27.3 | 22.1 | 18.5 | 14.7 |
|---|
| Cost of Revenues | | 3,317.6 | 7,073.3 | 1,105.0 | 546.8 | 191.2 | 114.6 | 75.6 | 62.9 | 43.6 | 17.3 | 15.2 | 11.9 | 10.5 | 8.2 | 5.9 | 9.0 | 7.4 |
|---|
| Gross Profit | | 4,755.1 | 2,192.6 | 3,032.5 | 1,512.3 | 538.0 | 310.9 | 226.0 | 174.1 | 124.4 | 47.9 | 38.0 | 28.6 | 22.9 | 19.1 | 16.3 | 9.5 | 7.3 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 2,732.5 | 2,065.2 | 1,911.7 | 1,363.4 | 1,285.3 | 983.1 | 1,193.6 | 1,066.4 | 1,028.3 | 333.4 |
|---|
| Cost of Revenues | | 1,981.0 | 526.6 | 464.9 | 345.1 | 341.9 | 259.1 | 318.6 | 290.7 | 274.5 | 87.7 |
|---|
| Gross Profit | | 751.4 | 1,538.6 | 1,446.8 | 1,018.2 | 943.4 | 724.0 | 875.0 | 775.7 | 753.9 | 245.7 |
| 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 | 655.7 | 226.8 | 116.2 | 75.7 | 61.1 | 41.3 | 17.6 | 16.1 | 11.3 | 8.9 | 7.7 | 6.4 | 5.5 | 4.1 |
|---|
| Depreciation & Amortization | | 2,019.9 | 2,403.1 | 1,312.5 | 704.1 | 495.3 | 135.6 | 82.6 | 61.3 | 35.1 | 6.9 | 6.2 | 4.4 | 3.2 | 2.9 | 2.6 | 1.6 | 1.4 |
|---|
| Total Operating Expenses | | 3,845.5 | 1,572.3 | 3,179.0 | 1,637.4 | 814.6 | 305.7 | 197.7 | 154.2 | 101.3 | 34.3 | 28.5 | 21.6 | 17.0 | 14.0 | 11.9 | 5.5 | 4.1 |
|---|
| Operating Income | | 909.6 | 620.2 | -146.5 | -125.1 | -258.3 | 15.8 | 31.6 | 27.4 | 21.3 | 12.1 | 7.8 | 6.2 | 5.4 | 4.5 | 4.0 | 4.0 | 3.2 |
| 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 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 344.2 | 100.5 |
|---|
| Depreciation & Amortization | | 725.8 | 483.3 | 470.6 | 340.0 | 382.8 | 372.1 | 391.2 | 363.8 | 355.7 | 118.1 |
|---|
| Total Operating Expenses | | 660.3 | 889.5 | 1,389.4 | 906.3 | 983.5 | 760.8 | 918.3 | 816.5 | 790.8 | 256.4 |
|---|
| Operating Income | | 91.1 | 649.1 | 57.4 | 111.9 | -40.1 | -36.7 | -43.4 | -40.8 | -74.0 | -18.5 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 25.1 | 0.0 | 0.0 | 15.4 | 29.7 | 0.0 | 0.0 | 2.8 | 1.9 | 0.8 | 0.4 | 0.2 | 0.4 | 0.7 | 0.4 | 0.2 | 0.2 |
|---|
| Interest Expense | | 369.8 | 449.9 | 0.3 | -94.9 | 16.4 | 17.6 | 15.7 | 12.1 | 5.1 | 1.3 | 1.9 | 2.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 |
|---|
| Other Expense | | -1,110.3 | -843.6 | 1,588.9 | -462.9 | 26.1 | 27.4 | -28.5 | -17.1 | -30.7 | -1.3 | -2.4 | -0.8 | -0.5 | -0.7 | -0.4 | -0.5 | -0.4 |
|---|
| IBT | | -200.7 | -223.4 | 1,442.4 | -587.9 | -232.1 | 43.3 | 3.1 | 10.3 | 2.7 | 11.6 | 5.6 | 5.1 | 5.7 | 5.0 | 4.2 | 3.8 | 2.9 |
|---|
| Income Tax Expense | | -55.5 | -54.1 | 409.2 | -338.3 | -26.5 | 33.3 | 8.3 | 14.2 | -2.8 | 3.9 | 1.6 | 1.7 | 2.0 | 1.8 | 1.5 | 1.3 | 1.0 |
|---|
| Net Income | | -169.2 | -198.1 | 1,012.4 | -257.7 | -205.6 | 8.7 | -5.1 | -3.9 | 5.3 | 7.6 | 4.0 | 3.4 | 3.7 | 3.2 | 2.7 | 2.4 | 1.8 |
| 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 | | 0.0 | 0.0 | 25.1 | 0.0 | 0.0 | 0.0 | 2.3 | 0.0 | 8.9 | 2.5 |
|---|
| Interest Expense | | 127.8 | 160.2 | 81.7 | 0.0 | 0.1 | 0.0 | 60.9 | 0.1 | 25.0 | 9.1 |
|---|
| Other Expense | | 55.5 | -942.5 | -324.2 | 101.0 | 108.5 | 41.9 | 280.9 | 1,422.1 | -523.2 | 25.4 |
|---|
| IBT | | 146.6 | -293.4 | -266.8 | 212.9 | 68.4 | 5.2 | 237.6 | 1,381.3 | -597.2 | 6.9 |
|---|
| Income Tax Expense | | 18.2 | -100.9 | -92.5 | 119.7 | -12.9 | 16.7 | 155.5 | 328.7 | -262.4 | -25.2 |
|---|
| Net Income | | 120.3 | -200.4 | -178.2 | 89.1 | 73.8 | -16.4 | 76.1 | 1,048.3 | -339.0 | 30.3 |
| 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 | $-119.67 | $-477.41 | $20.12 | $-11.85 | $-9.03 | $12.29 | $21.07 | $20.50 | $17.56 | $18.95 | $16.35 | $13.65 | $12.30 | $9.25 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-119.67 | $-477.41 | $20.12 | $-11.85 | $-9.03 | $12.29 | $21.07 | $20.50 | $17.56 | $18.95 | $16.35 | $13.65 | $12.30 | $9.25 |
|---|
| Shares Outstanding | | 0.4 | 0.4 | 0.4 | 2.2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Diluted Shares Outstanding | | 0.4 | 0.4 | 0.4 | 2.2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| 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 | $-787.10 | $70.35 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-787.10 | $70.35 |
|---|
| Shares Outstanding | | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
|---|
| Diluted Shares Outstanding | | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 258.5 | 318.3 | 159.8 | 40.1 | 19.8 | 18.5 | 25.6 | 6.9 | 2.8 | 3.9 | 0.9 | 0.8 | 5.2 | 3.2 | 2.8 | 0.1 |
|---|
| Short Term Investments | | 349.5 | 33.6 | 124.0 | 8.4 | 10.8 | 6.5 | 0.6 | 2.1 | 3.5 | 1.8 | 1.4 | 0.1 | 0.1 | 0.6 | 0.0 | 1.3 |
|---|
| Total Cash & ST Investments | | 608.0 | 351.9 | 283.7 | 48.4 | 30.6 | 25.1 | 26.2 | 9.0 | 6.3 | 5.7 | 2.3 | 0.9 | 5.3 | 3.7 | 2.8 | 1.4 |
|---|
| Accounts Receivable | | 448.3 | 317.3 | 159.7 | 57.2 | 31.4 | 24.5 | 21.4 | 21.7 | 10.1 | 7.9 | 7.0 | 5.5 | 3.2 | 2.4 | 1.8 | 1.8 |
|---|
| Inventory | | 66.1 | 60.4 | 31.5 | 6.4 | 3.1 | 3.7 | 3.2 | 2.7 | 1.9 | 1.3 | 2.2 | 0.7 | 0.8 | 0.6 | 0.5 | 0.4 |
|---|
| Other Current Assets | | 36.7 | 25.3 | 17.4 | 1.0 | 42.2 | 0.0 | 0.0 | 2.4 | 1.0 | 0.7 | 0.0 | 0.4 | 0.4 | 0.2 | 3.6 | 0.0 |
|---|
| Total Current Assets | | 1,159.1 | 754.9 | 492.4 | 113.0 | 65.2 | 53.3 | 50.8 | 33.5 | 18.2 | 15.6 | 11.5 | 6.4 | 9.8 | 7.0 | 5.4 | 3.6 |
| 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 | | 322.9 | 412.3 | 318.3 | 175.3 | 148.8 | 150.6 | 159.8 | 95.9 | 59.8 | 41.6 |
|---|
| Short Term Investments | | 46.2 | 106.5 | 33.6 | 162.8 | 223.1 | 315.1 | 124.0 | 39.0 | 19.2 | 50.1 |
|---|
| Total Cash & ST Investments | | 369.1 | 518.8 | 351.9 | 338.1 | 388.1 | 465.7 | 283.7 | 134.9 | 79.0 | 91.7 |
|---|
| Accounts Receivable | | 882.4 | 859.9 | 317.3 | 291.5 | 286.2 | 242.7 | 167.7 | 88.2 | 80.7 | 64.8 |
|---|
| Inventory | | 120.5 | 117.9 | 60.4 | 53.1 | 42.2 | 44.2 | 31.5 | 22.0 | 10.4 | 8.7 |
|---|
| Other Current Assets | | 8.5 | 2.5 | 25.3 | 35.0 | 23.4 | 26.7 | 9.4 | 9.5 | 9.6 | 9.7 |
|---|
| Total Current Assets | | 1,380.6 | 1,499.1 | 754.9 | 717.8 | 739.9 | 770.3 | 492.4 | 258.8 | 183.7 | 175.1 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 6,477.7 | 4,821.8 | 2,487.5 | 855.7 | 484.6 | 338.6 | 255.4 | 150.5 | 28.5 | 23.2 | 18.0 | 13.8 | 11.2 | 9.0 | 9.3 | 7.5 |
|---|
| Goodwill | | 4,360.2 | 3,372.7 | 1,544.0 | 494.8 | 379.2 | 251.9 | 185.1 | 120.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 1,590.9 | 1,896.4 | 906.4 | 254.8 | 144.1 | 104.0 | 82.6 | 59.9 | 7.1 | 7.6 | 7.7 | 5.3 | 1.5 | 1.5 | 1.5 | 0.8 |
|---|
| Long-Term Investments | | 68.1 | 13.6 | 31.4 | 0.2 | 0.0 | 0.1 | 1.0 | 4.7 | 2.7 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 2,511.7 | 49.4 | 2.1 | 8.0 | 5.4 | 3.7 | 2.9 | 2.7 | 0.1 | 0.0 | 0.0 | 0.3 | 0.3 | 0.1 | 0.1 | 0.0 |
|---|
| Total Long-Term Assets | | 13,464.7 | 10,186.9 | 4,985.2 | 1,616.0 | 1,014.0 | 698.8 | 527.4 | 338.3 | 39.4 | 32.4 | 27.0 | 19.9 | 13.4 | 10.8 | 9.4 | 8.4 |
|---|
| Total Assets | | 14,623.7 | 10,941.8 | 5,477.6 | 1,729.0 | 1,079.1 | 752.1 | 578.2 | 371.7 | 57.6 | 47.9 | 38.5 | 26.3 | 23.1 | 17.8 | 14.8 | 12.0 |
| 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 | | 6,336.6 | 6,058.8 | 4,821.8 | 4,532.1 | 4,135.4 | 3,609.6 | 2,487.5 | 1,606.8 | 1,218.5 | 1,015.9 |
|---|
| Goodwill | | 3,885.3 | 3,662.4 | 3,372.7 | 3,119.7 | 2,783.5 | 2,337.1 | 1,544.0 | 1,005.3 | 745.7 | 602.3 |
|---|
| Intangible Assets | | 2,484.5 | 2,368.5 | 1,896.4 | 1,767.0 | 1,590.9 | 1,355.6 | 906.4 | 487.7 | 365.6 | 302.6 |
|---|
| Long-Term Investments | | 17.3 | 21.7 | 13.6 | 12.8 | 36.8 | 32.9 | 23.8 | 15.8 | 11.8 | 8.1 |
|---|
| Other Long-Term Assets | | 454.6 | 425.2 | 49.4 | 44.3 | 28.3 | 21.7 | 9.7 | 4.4 | 2.2 | 2.0 |
|---|
| Total Long-Term Assets | | 13,178.2 | 12,536.6 | 10,186.9 | 9,475.8 | 8,595.8 | 7,373.2 | 4,985.2 | 3,126.5 | 2,348.1 | 1,934.1 |
|---|
| Total Assets | | 14,558.8 | 14,035.7 | 10,941.8 | 10,193.6 | 9,335.7 | 8,143.6 | 5,477.6 | 3,385.4 | 2,531.8 | 2,109.2 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 597.5 | 444.7 | 359.2 | 89.3 | 49.2 | 39.4 | 32.0 | 22.9 | 11.5 | 8.6 | 9.9 | 6.1 | 5.9 | 3.7 | 3.6 | 2.9 |
|---|
| Short-Term Debt | | 1,154.1 | 1,147.9 | 592.8 | 143.5 | 70.8 | 44.9 | 37.9 | 19.9 | 3.2 | 3.3 | 3.5 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 610.6 | 252.7 | 108.5 | 51.5 | 42.9 | 20.2 | 15.2 | 9.5 | 6.8 | 4.2 | 3.1 | 2.3 | 2.7 | 1.8 | 1.5 | 1.5 |
|---|
| Current Liabilities | | 2,386.2 | 1,958.4 | 1,106.7 | 288.3 | 165.6 | 106.1 | 86.0 | 53.4 | 22.0 | 16.5 | 16.9 | 9.1 | 9.1 | 5.9 | 5.5 | 4.5 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 938.5 | 846.0 | 444.7 | 392.7 | 391.4 | 418.0 | 359.2 | 173.1 | 135.1 | 107.1 |
|---|
| Short-Term Debt | | 1,496.3 | 1,347.6 | 1,147.9 | 1,117.5 | 871.0 | 894.9 | 592.8 | 304.3 | 248.1 | 192.3 |
|---|
| Other Current Liabilities | | 432.2 | 409.0 | 252.7 | 190.4 | 171.4 | 144.5 | 108.5 | 64.0 | 45.4 | 42.0 |
|---|
| Current Liabilities | | 3,218.3 | 3,105.8 | 1,958.4 | 1,791.5 | 1,523.3 | 1,533.7 | 1,106.7 | 572.3 | 451.1 | 359.9 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 2,520.3 | 1,944.3 | 1,628.6 | 354.5 | 214.8 | 165.6 | 120.4 | 59.3 | 9.0 | 8.6 | 1.4 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 |
|---|
| Capital Leases | | 129.6 | 213.0 | 88.6 | 28.9 | 18.9 | 10.3 | 6.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 1,856.9 | 1,410.7 | 461.1 | 256.3 | 135.2 | 79.7 | 52.6 | 24.6 | 0.1 | 0.6 | 0.6 | 0.4 | 0.1 | 0.2 | 0.2 | 0.2 |
|---|
| Total Liabilities | | 7,217.3 | 5,407.0 | 3,232.2 | 916.4 | 529.1 | 363.2 | 268.3 | 142.8 | 33.7 | 28.0 | 20.9 | 11.5 | 11.1 | 7.7 | 6.8 | 5.6 |
| 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 | | 3,245.8 | 3,093.5 | 1,944.3 | 1,748.3 | 1,826.7 | 1,666.3 | 1,469.4 | 608.6 | 439.4 | 365.0 |
|---|
| Capital Leases | | 325.7 | 320.4 | 213.0 | 178.0 | 132.9 | 113.5 | 88.6 | 49.3 | 41.3 | 35.7 |
|---|
| Def. Tax Liability | | 1,419.2 | 1,378.7 | 1,410.7 | 1,332.5 | 1,185.4 | 906.5 | 461.1 | 445.5 | 348.7 | 300.1 |
|---|
| Total Liabilities | | 8,258.0 | 7,941.1 | 5,407.0 | 4,956.2 | 4,607.5 | 4,167.7 | 3,232.2 | 1,721.2 | 1,319.5 | 1,092.4 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 3.4 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 45.3 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.7 | 3.7 | 3.7 |
|---|
| Retained Earnings | | 4,672.6 | 1,012.4 | -206.7 | -207.8 | 8.6 | -5.8 | -6.2 | 26.9 | 7.6 | 4.0 | 3.4 | 3.7 | 3.2 | 3.1 | 3.9 | 2.1 |
|---|
| Comprehensive Income | | 167.1 | -41.6 | 302.8 | 48.6 | 27.0 | 42.2 | 47.0 | 28.1 | 12.2 | 12.2 | 10.6 | 7.2 | 5.2 | 3.2 | 0.5 | 0.4 |
|---|
| Total Common Equity | | 7,261.1 | 5,425.0 | 2,167.9 | 796.3 | 541.4 | 382.5 | 305.1 | 225.7 | 23.1 | 19.3 | 17.2 | 14.4 | 11.8 | 10.0 | 7.8 | 6.2 |
| 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 | | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 0.0 | 2.2 |
|---|
| Retained Earnings | | 2,783.5 | 3,991.2 | 1,012.4 | 3,328.5 | 2,983.0 | 2,196.4 | -257.7 | 81.3 | 0.0 | -225.2 |
|---|
| Comprehensive Income | | 1,285.8 | -4.7 | -41.6 | 76.8 | 106.7 | 385.8 | 302.8 | 163.7 | 0.0 | 58.3 |
|---|
| Total Common Equity | | 6,224.4 | 6,019.4 | 5,425.0 | 5,138.6 | 4,635.5 | 3,885.9 | 2,167.9 | 1,629.9 | 1,186.3 | 996.4 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 3,804.0 | 3,092.2 | 2,221.4 | 498.1 | 285.7 | 210.5 | 158.3 | 79.2 | 12.2 | 11.9 | 4.9 | 0.4 | 0.2 | 0.1 | 0.1 | 0.2 |
|---|
| Book Value | | 7,406.5 | 5,534.8 | 2,245.4 | 812.6 | 550.0 | 388.9 | 309.8 | 228.9 | 23.9 | 19.9 | 17.6 | 14.8 | 12.1 | 10.2 | 8.0 | 6.4 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 76.4 | 75.3 | 109.8 | 98.8 | 92.8 | 89.9 | 77.6 | 34.2 | 25.9 | 20.3 |
|---|
| Book Value | | 6,224.4 | 6,019.4 | 5,425.0 | 5,138.6 | 4,635.5 | 3,885.9 | 2,167.9 | 1,629.9 | 1,186.3 | 996.4 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 198.4 | -198.1 | 1,033.3 | -257.7 | -205.6 | 9.9 | -5.1 | -3.9 | 5.5 | 7.7 | 4.0 | 3.4 | 3.7 | 3.3 | 2.7 | 2.5 | 1.8 |
|---|
| Depreciation & Amortization | | 1,502.2 | 2,403.1 | 1,312.5 | 704.1 | 249.2 | 134.3 | 82.2 | 58.7 | 33.0 | 6.9 | 6.2 | 4.4 | 3.2 | 2.9 | 2.6 | 1.6 | 1.4 |
|---|
| Stock-Based Compensation | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.5 | 9.6 | 11.2 | 0.1 | 0.9 | 0.7 | -0.4 | -1.3 | -0.6 | -0.9 | 0.0 | 0.1 |
|---|
| Change Working Capital | | 371.0 | -474.8 | -186.8 | 184.0 | -11.2 | -9.1 | -19.4 | -15.0 | -8.2 | -1.3 | -2.8 | -3.2 | -1.5 | 0.0 | -0.7 | 0.0 | 0.0 |
|---|
| Change In Accounts Receivable | | -707.1 | -280.0 | -342.1 | -178.0 | -26.1 | -12.9 | -7.3 | 3.3 | -4.1 | -2.1 | -2.8 | -2.4 | -1.6 | -1.1 | -0.7 | -0.5 | -0.4 |
|---|
| Change In Accounts Payable | | 792.7 | -20.9 | 20.9 | 338.3 | 39.1 | 6.6 | -7.0 | -17.0 | 0.9 | 1.1 | -1.4 | 1.4 | -0.4 | 1.4 | 0.2 | 0.4 | 0.6 |
|---|
| Change In Inventories | | 11.9 | 83.1 | -6.4 | -20.9 | -5.0 | -0.4 | -0.2 | 0.5 | 0.0 | -0.6 | 0.8 | -1.5 | -0.1 | -0.3 | -0.1 | -0.1 | -0.2 |
|---|
| Other Non-cash Items | | 2,126.1 | 732.7 | -1,756.6 | 325.5 | 208.2 | -47.9 | 25.7 | 16.7 | 14.8 | 1.2 | 1.7 | 0.8 | -0.5 | -0.2 | -0.1 | 1.3 | 0.5 |
|---|
| Cash from Operations | | 901.5 | 0.0 | 0.0 | 617.7 | 214.0 | 130.0 | 101.3 | 81.9 | 42.4 | 19.3 | 11.4 | 6.8 | 5.7 | 7.1 | 5.0 | 5.4 | 3.7 |
| 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 | | 120.3 | -197.0 | -178.2 | 94.4 | 81.3 | 0.0 | 54.6 | 675.0 | -334.9 | 45.8 |
|---|
| Depreciation & Amortization | | 725.8 | 0.0 | 491.9 | 339.5 | 382.8 | 0.0 | 281.1 | 233.2 | 355.7 | 0.0 |
|---|
| 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 | | 142.5 | -100.0 | -126.1 | -156.3 | 13.9 | -123.8 | -58.9 | -18.0 | 176.8 | 0.0 |
|---|
| Change In Accounts Receivable | | 22.9 | -113.4 | -6.9 | -82.0 | -99.0 | -44.2 | -89.9 | -109.1 | -127.1 | -20.7 |
|---|
| Change In Accounts Payable | | 90.4 | 31.4 | 0.0 | 0.0 | 32.6 | -85.9 | 27.8 | 46.4 | 259.0 | 39.9 |
|---|
| Change In Inventories | | 18.0 | 64.6 | 0.5 | -0.2 | -6.6 | -7.0 | 18.7 | -11.4 | -2.2 | -13.5 |
|---|
| Other Non-cash Items | | 17.1 | 1,122.1 | 225.7 | -4.1 | -132.6 | 274.1 | -236.2 | -929.8 | 362.8 | -203.2 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 312.2 | 171.3 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -1,169.5 | -1,736.7 | -348.1 | -263.9 | -122.5 | -76.1 | -54.4 | -50.8 | -42.5 | -11.7 | -11.3 | -8.7 | -9.1 | -4.2 | -3.3 | -3.1 | -1.8 |
|---|
| Acquisitions | | 0.0 | -1,473.9 | -10.7 | -4.8 | -0.4 | 0.0 | 0.0 | -0.1 | 3.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -258.6 | -853.4 | 0.0 | -127.8 | -43.3 | -39.4 | -28.9 | 1.6 | 2.9 | -2.6 | 0.0 | -1.0 | -0.3 | 0.0 | -0.6 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 452.8 | 515.9 | 336.9 | 0.0 | 0.0 | 0.0 | 0.0 | 5.8 | 7.2 | -0.9 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -367.8 | 0.0 | 0.0 | -197.2 | 0.3 | 0.4 | 0.1 | -1.3 | -2.8 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 |
|---|
| Cash from Investing | | -1,189.9 | 0.0 | 0.0 | -593.7 | -165.9 | -115.1 | -83.1 | -44.8 | -31.3 | -14.3 | -11.3 | -9.7 | -9.4 | -3.9 | -3.9 | -3.0 | -1.8 |
| 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 | | -795.7 | -279.1 | -239.9 | -169.6 | -142.2 | -34.8 | -115.1 | -74.0 | -332.0 | -77.3 |
|---|
| Acquisitions | | -36.1 | 0.0 | -64.7 | -1,076.2 | -4.4 | -4.2 | -4.8 | 0.0 | -0.8 | 2.6 |
|---|
| Investments | | -347.7 | 0.0 | 0.0 | 0.0 | 0.0 | -72.3 | -29.5 | 0.0 | -31.5 | -34.8 |
|---|
| Sales of Investment | | 173.7 | 0.0 | 0.0 | 0.0 | 0.0 | 104.5 | 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 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -362.9 | -112.1 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -343.4 | 0.0 | 0.0 | 115.4 | -83.6 | -56.9 | -70.6 | -40.1 | -4.5 | -3.0 | -2.9 | 0.0 | 0.0 | -0.2 | -0.1 | -0.1 | -1.0 |
|---|
| Debt Issued | | 3,404.3 | 3,092.2 | 870.8 | 1,838.8 | 296.0 | 132.0 | 122.8 | 119.2 | 71.5 | 3.3 | 9.9 | 4.5 | 0.2 | 0.2 | 0.1 | 0.1 | 1.1 |
|---|
| Issuance of Common Stock | | -6.9 | 0.0 | 0.0 | -2.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -6.2 | -17.5 | 0.0 | -2.3 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | -13.3 | 0.0 | 0.0 | -4.0 | -1.2 | -0.7 | -0.4 | -35.5 | -34.1 | -4.2 | -2.0 | -0.8 | -1.3 | -1.0 | -0.8 | -0.9 | -1.1 |
|---|
| Other Financing Activities | | -230.5 | 0.0 | 0.0 | -183.4 | 39.0 | 37.4 | 35.2 | 50.6 | 24.0 | 0.9 | 7.8 | 3.8 | 0.0 | -0.5 | 0.0 | 0.1 | 0.2 |
|---|
| Cash from Financing | | -138.4 | 0.0 | 0.0 | -72.0 | -45.8 | -20.3 | -35.8 | -25.0 | -14.6 | -6.3 | 2.8 | 3.0 | -1.3 | -1.4 | -0.9 | -1.0 | -1.8 |
| 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 | 71.1 | 0.0 |
|---|
| Debt Issued | | 0.0 | 4,742.1 | 300.9 | 1,348.9 | 225.9 | 162.1 | 144.7 | 338.2 | 1,315.0 | 233.7 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.5 | 0.0 |
|---|
| Repurchase of Common Stock | | -0.5 | -16.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.3 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.6 | 0.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | -7.9 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -13.3 | -45.8 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 160.7 | 20.9 | -29.6 | 35.0 | 38.7 | -8.1 | -16.3 | 15.0 | 0.4 | -1.1 | 3.1 | 0.2 | -4.5 | 2.1 | 0.3 | 1.4 | 0.1 |
|---|
| Closing Cash Balance | | 258.5 | 468.9 | 318.3 | 159.8 | 40.1 | 19.8 | 18.5 | 25.6 | 6.9 | 2.8 | 3.9 | 0.9 | 0.7 | 5.2 | 3.2 | 2.8 | 1.4 |
| 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 | | 48.2 | 17.0 | -81.4 | 94.0 | 135.5 | 17.8 | 14.4 | -91.6 | 61.6 | 37.3 |
|---|
| Closing Cash Balance | | 468.9 | 413.8 | 331.0 | 412.3 | 318.3 | 182.8 | 165.0 | 150.6 | 159.8 | 98.2 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -268.0 | 601.7 | 417.3 | 154.2 | 91.5 | 53.9 | 47.0 | 31.1 | -0.1 | 7.6 | 0.0 | -1.9 | -3.4 | 2.9 | 1.7 | 2.3 | 1.9 |
|---|
| Real Free Cash Flow | | -268.0 | 601.7 | 417.3 | 154.2 | 91.5 | 44.4 | 37.3 | 19.9 | -0.2 | 6.8 | -0.7 | -1.5 | -2.1 | 3.5 | 2.6 | 2.3 | 1.8 |
| 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 | | 236.2 | 295.4 | 173.4 | 104.0 | 174.1 | 103.7 | 42.3 | 97.2 | -19.8 | 94.0 |
|---|
| Real Free Cash Flow | | 236.2 | 295.4 | 173.4 | 104.0 | 174.1 | 103.7 | 42.3 | 97.2 | -19.8 | 94.0 |