TGI
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 | | 1,262.0 | 1,262.0 | 1,192.0 | 1,379.1 | 1,459.9 | 1,869.7 | 2,900.1 | 3,364.9 | 3,199.0 | 3,532.8 | 3,886.1 | 3,888.7 | 3,763.3 | 3,702.7 | 3,407.9 | 2,905.3 | 1,294.8 |
|---|
| Cost of Revenues | | 863.8 | 863.8 | 869.2 | 991.6 | 1,073.1 | 1,476.3 | 2,307.4 | 2,924.9 | 2,533.2 | 2,689.8 | 3,597.3 | 3,141.5 | 2,911.8 | 2,763.5 | 2,927.3 | 2,231.9 | 927.2 |
|---|
| Gross Profit | | 390.8 | 398.1 | 322.8 | 387.5 | 386.9 | 393.5 | 592.7 | 440.0 | 665.8 | 843.0 | 288.8 | 747.3 | 851.5 | 939.2 | 480.7 | 673.5 | 367.6 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 377.9 | 315.6 | 287.5 | 281.0 | 358.6 | 285.0 | 354.1 | 327.1 | 393.3 | 328.9 |
|---|
| Cost of Revenues | | 250.8 | 213.0 | 192.9 | 207.1 | 258.0 | 215.0 | 261.4 | 240.7 | 270.9 | 240.2 |
|---|
| Gross Profit | | 127.1 | 95.1 | 94.6 | 73.9 | 100.6 | 70.0 | 92.7 | 86.4 | 122.4 | 88.7 |
| 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 | 210.4 | 202.1 | 216.0 | 257.5 | 298.4 | 289.5 | 281.5 | 287.3 | 285.8 | 254.7 | 241.3 | 6.3 | 238.9 | 157.9 |
|---|
| Depreciation & Amortization | | 29.6 | 29.6 | 29.6 | 32.3 | 49.6 | 93.3 | 138.2 | 149.9 | 158.4 | 176.9 | 177.8 | 158.3 | 164.3 | 129.5 | 129.3 | 99.7 | 54.4 |
|---|
| Total Operating Expenses | | 228.5 | 258.7 | 236.4 | 246.0 | 251.7 | 309.3 | 395.7 | 448.3 | 447.9 | 458.5 | 465.1 | 444.1 | 419.0 | 370.9 | -34.1 | 338.5 | 212.3 |
|---|
| Operating Income | | 139.4 | 139.4 | 86.5 | 161.2 | 140.5 | 133.7 | 237.6 | -274.7 | -362.4 | 56.9 | -1,091.1 | 434.7 | 400.0 | 531.2 | 514.7 | 314.0 | 155.3 |
| 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 | 54.0 | 44.3 |
|---|
| Depreciation & Amortization | | 7.4 | 7.4 | 7.5 | 7.4 | 7.6 | 9.5 | 8.0 | 8.1 | 8.5 | 8.6 |
|---|
| Total Operating Expenses | | 67.5 | 49.5 | 62.2 | 49.4 | 44.8 | 50.2 | 55.5 | 63.9 | 62.5 | 52.9 |
|---|
| Operating Income | | 59.6 | 39.3 | 32.4 | 8.1 | 55.8 | 19.7 | 34.3 | 18.7 | 56.2 | 35.0 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 137.7 | 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 |
|---|
| Interest Expense | | 87.6 | 87.6 | 123.0 | 137.7 | 135.9 | 171.4 | 122.1 | 114.6 | 99.4 | 80.5 | 68.0 | 85.4 | 87.8 | 68.2 | 77.1 | 79.6 | 28.9 |
|---|
| Other Expense | | -98.0 | -98.0 | -113.8 | -119.9 | -178.4 | -581.7 | -261.2 | -204.3 | -580.3 | -327.6 | -914.8 | 131.5 | -32.5 | -37.1 | -6.3 | -20.9 | 0.0 |
|---|
| IBT | | 41.4 | 41.4 | -27.3 | 95.7 | -37.8 | -448.0 | -23.6 | -327.2 | -461.8 | -23.6 | -1,159.1 | 349.3 | 312.2 | 463.1 | 437.6 | 234.5 | 126.5 |
|---|
| Income Tax Expense | | 5.6 | 5.6 | 7.1 | 6.1 | 4.9 | 2.9 | 5.8 | -5.4 | -42.5 | 19.3 | -115.1 | 110.6 | 106.0 | 165.7 | 156.0 | 82.1 | 41.2 |
|---|
| Net Income | | 40.9 | 40.9 | 512.4 | 89.6 | -42.8 | -450.9 | -29.4 | -321.8 | -419.4 | -43.0 | -1,044.0 | 238.7 | 206.3 | 297.3 | 280.9 | 149.9 | 67.8 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 38.6 | 37.0 | 36.4 |
|---|
| Interest Expense | | 26.1 | 20.7 | 21.9 | 19.0 | 28.7 | 32.4 | 35.9 | 38.4 | 37.0 | 36.4 |
|---|
| Other Expense | | -27.3 | -21.9 | -23.3 | -25.4 | -35.6 | -30.6 | -33.8 | -26.4 | -71.5 | -23.7 |
|---|
| IBT | | 32.3 | 17.4 | 9.1 | -17.3 | 9.2 | -10.8 | 0.4 | -11.0 | -15.4 | 11.4 |
|---|
| Income Tax Expense | | 4.1 | 2.8 | -2.8 | 1.5 | 3.8 | 1.1 | 1.7 | 1.8 | 2.2 | 0.4 |
|---|
| Net Income | | 28.5 | 14.6 | 11.9 | -14.1 | 547.7 | -15.9 | -1.3 | -12.8 | -17.5 | 11.0 |
| 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 | $1.38 | $-0.66 | $-8.55 | $-0.58 | $-6.47 | $-8.48 | $-0.87 | $-21.21 | $4.70 | $3.99 | $5.99 | $5.75 | $3.33 | $2.06 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $1.20 | $-0.66 | $-8.55 | $-0.58 | $-6.47 | $-8.48 | $-0.87 | $-21.21 | $4.68 | $3.91 | $5.67 | $5.41 | $3.16 | $2.04 |
|---|
| Shares Outstanding | | 77.4 | 77.4 | 74.1 | 65.0 | 64.5 | 52.7 | 50.5 | 49.7 | 49.4 | 49.3 | 49.2 | 50.8 | 51.7 | 49.7 | 48.8 | 45.0 | 32.9 |
|---|
| Diluted Shares Outstanding | | 78.2 | 78.0 | 74.1 | 71.7 | 64.5 | 52.7 | 50.5 | 49.7 | 49.4 | 49.3 | 49.2 | 51.0 | 52.8 | 52.4 | 51.9 | 47.5 | 33.3 |
| 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 | $-0.27 | $0.17 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.27 | $0.16 |
|---|
| Shares Outstanding | | 77.4 | 77.4 | 77.3 | 77.2 | 76.9 | 76.9 | 76.4 | 66.3 | 65.2 | 65.1 |
|---|
| Diluted Shares Outstanding | | 78.2 | 77.9 | 77.7 | 77.2 | 77.8 | 76.9 | 76.4 | 66.3 | 65.2 | 68.5 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 392.5 | 277.2 | 392.5 | 227.4 | 240.9 | 589.9 | 485.5 | 92.8 | 35.8 | 69.6 | 21.0 | 32.6 | 29.0 | 32.0 | 29.7 | 39.3 | 157.2 |
|---|
| Short Term Investments | | 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 |
|---|
| Total Cash & ST Investments | | 392.5 | 277.2 | 392.5 | 227.4 | 240.9 | 589.9 | 485.5 | 92.8 | 35.8 | 69.6 | 21.0 | 32.6 | 29.0 | 32.0 | 29.7 | 39.3 | 157.2 |
|---|
| Accounts Receivable | | 212.6 | 224.6 | 212.6 | 299.8 | 280.5 | 328.7 | 603.9 | 719.6 | 414.2 | 311.8 | 445.0 | 524.0 | 517.7 | 433.9 | 440.6 | 369.5 | 214.5 |
|---|
| Inventory | | 317.7 | 357.3 | 317.7 | 389.2 | 361.7 | 400.4 | 453.0 | 413.6 | 1,425.3 | 1,340.2 | 1,244.6 | 1,321.7 | 1,151.6 | 1,022.6 | 818.0 | 781.7 | 363.9 |
|---|
| Other Current Assets | | 16.6 | 19.7 | 16.6 | 196.2 | 80.0 | 235.5 | 19.3 | 34.4 | 45.8 | 51.3 | 41.3 | 168.5 | 82.2 | 137.8 | 34.6 | 26.6 | 30.6 |
|---|
| Total Current Assets | | 939.4 | 878.9 | 939.4 | 933.5 | 962.6 | 1,554.4 | 1,561.6 | 1,260.4 | 1,921.1 | 1,772.9 | 1,751.8 | 2,057.5 | 1,780.4 | 1,592.1 | 1,347.4 | 1,239.9 | 783.7 |
| Current Assets |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Cash And Equivalents | | 277.2 | 133.5 | 104.9 | 152.6 | 392.5 | 162.9 | 169.9 | 146.3 | 227.4 | 116.4 |
|---|
| 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 | | 277.2 | 133.5 | 104.9 | 152.6 | 392.5 | 162.9 | 169.9 | 146.3 | 227.4 | 116.4 |
|---|
| Accounts Receivable | | 224.6 | 225.1 | 246.9 | 219.2 | 212.6 | 216.9 | 274.3 | 271.3 | 299.8 | 288.0 |
|---|
| Inventory | | 357.3 | 391.3 | 393.8 | 358.7 | 317.7 | 352.2 | 434.4 | 429.4 | 389.2 | 400.5 |
|---|
| Other Current Assets | | 19.7 | 17.0 | 15.7 | 19.3 | 16.6 | 197.2 | 18.7 | 19.7 | 17.1 | 18.4 |
|---|
| Total Current Assets | | 878.9 | 766.8 | 761.3 | 749.8 | 939.4 | 929.2 | 897.2 | 871.7 | 933.5 | 823.3 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 158.7 | 154.5 | 158.7 | 166.8 | 169.1 | 211.4 | 418.1 | 577.9 | 726.0 | 805.0 | 889.7 | 948.9 | 931.0 | 809.5 | 733.4 | 734.9 | 327.6 |
|---|
| Goodwill | | 510.7 | 512.3 | 510.7 | 509.4 | 513.7 | 521.6 | 513.5 | 583.2 | 592.8 | 1,142.6 | 1,445.0 | 2,044.9 | 1,793.5 | 1,751.3 | 1,542.0 | 1,545.5 | 502.1 |
|---|
| Intangible Assets | | 65.1 | 56.2 | 65.1 | 73.9 | 84.9 | 102.5 | 382.0 | 431.0 | 507.7 | 592.4 | 649.6 | 957.4 | 978.2 | 929.4 | 829.7 | 859.6 | 79.8 |
|---|
| Long-Term Investments | | 65.1 | 0.0 | 0.0 | 0.0 | -7.2 | -7.5 | -7.4 | 230.4 | -16.6 | -68.1 | 81.5 | 81.5 | 84.2 | 325.8 | 318.7 | 65.5 | -7.6 |
|---|
| Other Long-Term Assets | | -52.6 | 25.0 | 12.4 | 23.9 | 30.5 | 61.0 | 105.1 | -617.8 | 57.6 | 101.7 | -629.1 | -153.5 | -71.5 | -259.5 | -266.1 | -26.7 | 18.4 |
|---|
| Total Long-Term Assets | | 789.6 | 748.1 | 746.9 | 781.3 | 798.1 | 896.5 | 1,418.7 | 1,613.5 | 1,884.1 | 2,641.7 | 3,095.7 | 4,024.5 | 3,772.6 | 3,557.2 | 3,158.2 | 3,230.4 | 927.9 |
|---|
| Total Assets | | 1,728.9 | 1,626.9 | 1,686.3 | 1,714.8 | 1,760.7 | 2,450.9 | 2,980.3 | 2,873.9 | 3,805.2 | 4,414.6 | 4,847.5 | 6,082.0 | 5,553.0 | 5,149.2 | 4,505.6 | 4,470.2 | 1,711.6 |
| Long-Term Assets |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Property, Plant & Equipment | | 154.5 | 151.9 | 148.8 | 143.4 | 158.7 | 141.6 | 166.6 | 168.4 | 166.8 | 162.3 |
|---|
| Goodwill | | 512.3 | 510.0 | 515.0 | 510.7 | 510.7 | 511.6 | 508.4 | 510.9 | 509.4 | 507.7 |
|---|
| Intangible Assets | | 56.2 | 58.4 | 60.7 | 62.8 | 65.1 | 67.3 | 69.4 | 71.7 | 73.9 | 76.5 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 65.1 | -7.4 | -7.3 | -7.4 | -7.3 | 0.0 |
|---|
| Other Long-Term Assets | | 25.0 | 24.7 | 25.7 | 26.0 | -52.6 | 26.9 | 31.5 | 32.1 | 31.2 | 20.0 |
|---|
| Total Long-Term Assets | | 748.1 | 744.9 | 750.2 | 743.0 | 789.6 | 747.4 | 775.9 | 783.1 | 781.3 | 774.0 |
|---|
| Total Assets | | 1,626.9 | 1,511.8 | 1,511.5 | 1,492.8 | 1,728.9 | 1,676.6 | 1,673.1 | 1,654.9 | 1,714.8 | 1,597.3 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 167.3 | 162.9 | 167.3 | 173.6 | 161.5 | 179.5 | 457.7 | 433.8 | 418.4 | 481.2 | 418.6 | 427.4 | 317.3 | 327.6 | 266.1 | 262.7 | 92.9 |
|---|
| Short-Term Debt | | 6.0 | 11.8 | 6.0 | 6.3 | 3.3 | 5.2 | 20.5 | 8.2 | 16.5 | 160.6 | 42.4 | 42.3 | 49.6 | 133.9 | 142.2 | 300.3 | 91.9 |
|---|
| Other Current Liabilities | | 127.0 | 137.3 | 117.0 | 213.3 | 264.9 | 329.3 | 214.3 | 239.6 | 321.5 | 436.1 | 603.6 | 393.5 | 252.6 | 242.6 | 311.6 | 0.4 | 0.9 |
|---|
| Current Liabilities | | 356.3 | 395.1 | 356.3 | 396.9 | 601.5 | 718.4 | 987.8 | 994.6 | 990.6 | 1,334.3 | 1,143.6 | 895.4 | 639.9 | 736.4 | 815.9 | 962.5 | 296.8 |
| Current Liabilities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Accounts Payable | | 162.9 | 121.8 | 145.6 | 128.2 | 167.3 | 133.6 | 155.0 | 152.9 | 169.9 | 166.5 |
|---|
| Short-Term Debt | | 11.8 | 8.5 | 8.1 | 6.0 | 6.0 | 6.7 | 3.1 | 3.3 | 6.3 | 3.1 |
|---|
| Other Current Liabilities | | 137.3 | 175.9 | 153.9 | 119.8 | 117.0 | 169.0 | 116.8 | 144.3 | 217.0 | 160.0 |
|---|
| Current Liabilities | | 395.1 | 306.2 | 307.6 | 303.2 | 356.3 | 349.4 | 314.6 | 344.8 | 396.9 | 370.1 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 1,063.9 | 975.2 | 1,088.6 | 1,703.2 | 1,586.2 | 1,952.3 | 1,854.9 | 1,480.6 | 1,421.8 | 1,035.7 | 1,374.9 | 1,337.1 | 1,500.8 | 1,195.9 | 1,016.6 | 1,011.8 | 424.4 |
|---|
| Capital Leases | | 24.7 | 14.3 | 16.5 | 18.0 | 22.5 | 37.7 | 67.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 49.9 | 7.6 | 7.6 | 7.3 | 7.4 | 7.5 | 8.0 | 7.0 | 10.5 | 68.1 | 62.5 | 422.2 | 385.1 | 296.8 | 43.4 | 0.0 | 113.6 |
|---|
| Total Liabilities | | 1,833.3 | 1,703.4 | 1,790.7 | 2,512.2 | 2,548.1 | 3,269.8 | 3,761.6 | 3,447.2 | 3,348.6 | 3,568.1 | 3,907.5 | 3,947.2 | 3,269.1 | 3,104.1 | 2,712.2 | 2,838.0 | 850.9 |
| Long-Term Liabilities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Long-Term Debt | | 975.2 | 961.8 | 957.6 | 967.5 | 1,077.6 | 1,639.3 | 1,666.2 | 1,685.1 | 1,703.2 | 1,616.8 |
|---|
| Capital Leases | | 14.3 | 0.0 | 0.0 | 13.3 | 24.7 | 14.8 | 13.3 | 14.1 | 18.0 | 14.8 |
|---|
| Def. Tax Liability | | 7.6 | 7.3 | 7.3 | 7.3 | 49.9 | 7.4 | 7.3 | 7.4 | 7.3 | 7.4 |
|---|
| Total Liabilities | | 1,703.4 | 1,594.1 | 1,606.7 | 1,612.3 | 1,833.3 | 2,346.9 | 2,341.3 | 2,401.3 | 2,512.2 | 2,285.4 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -695.2 | -654.3 | -695.2 | -1,207.6 | -1,297.1 | -1,254.4 | -803.5 | -794.1 | 152.2 | 579.5 | 634.3 | 1,686.2 | 1,455.6 | 1,257.7 | 970.4 | 697.6 | 553.0 |
|---|
| Comprehensive Income | | -517.1 | -540.8 | -517.1 | -554.6 | -463.4 | -530.2 | -746.4 | -487.7 | -367.9 | -396.2 | -346.1 | -198.9 | -18.9 | -61.0 | -9.3 | 120.5 | 0.7 |
|---|
| Total Common Equity | | -104.4 | -76.4 | -104.4 | -797.4 | -787.4 | -818.9 | -781.3 | -573.3 | 456.6 | 846.5 | 940.0 | 2,134.8 | 2,283.9 | 2,045.2 | 1,793.4 | 1,632.2 | 860.7 |
| Total Common Equity |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Common Stock | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Retained Earnings | | -654.3 | -682.8 | -697.4 | -709.3 | -695.2 | -1,242.9 | -1,227.0 | -1,220.3 | -1,207.6 | -1,190.0 |
|---|
| Comprehensive Income | | -540.8 | -515.3 | -510.0 | -519.1 | -517.1 | -534.7 | -547.0 | -546.1 | -554.6 | -455.2 |
|---|
| Total Common Equity | | -76.4 | -82.3 | -95.2 | -119.6 | -104.4 | -670.3 | -668.2 | -746.5 | -797.4 | -688.1 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 1,094.7 | 987.0 | 1,094.7 | 1,691.8 | 1,589.5 | 1,957.5 | 1,875.3 | 1,488.8 | 1,438.3 | 1,196.3 | 1,417.3 | 1,379.4 | 1,550.4 | 1,329.9 | 1,158.9 | 1,312.0 | 516.3 |
|---|
| Book Value | | -104.4 | -76.4 | -104.4 | -797.4 | -787.4 | -818.9 | -781.3 | -573.3 | 456.6 | 846.5 | 940.0 | 2,134.8 | 2,283.9 | 2,045.2 | 1,793.4 | 1,632.2 | 860.7 |
| Other |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | -76.4 | -82.3 | -95.2 | -119.6 | -104.4 | -670.3 | -668.2 | -746.5 | -797.4 | -688.1 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -29.9 | 40.9 | -34.5 | 89.6 | -42.8 | -450.9 | -29.4 | -321.8 | -425.4 | -43.0 | -1,048.0 | 238.7 | 206.3 | 297.3 | 280.9 | 149.9 | 67.8 |
|---|
| Depreciation & Amortization | | 33.3 | 29.6 | 29.6 | 35.6 | 49.6 | 93.3 | 138.2 | 149.9 | 158.4 | 176.9 | 177.8 | 158.3 | 164.3 | 129.5 | 129.3 | 99.7 | 54.4 |
|---|
| Stock-Based Compensation | | 9.4 | 13.0 | 9.4 | 8.9 | 9.8 | 12.7 | 11.1 | 10.3 | 7.9 | 7.9 | 2.7 | 1.3 | 4.7 | 6.4 | 5.0 | 3.6 | 3.2 |
|---|
| Change Working Capital | | 10.8 | -41.6 | 13.0 | -78.9 | -220.0 | -174.4 | -104.8 | -195.3 | -404.9 | -37.2 | 326.0 | 28.1 | -309.1 | -313.7 | -282.1 | -174.6 | 4.5 |
|---|
| Change In Accounts Receivable | | 21.6 | -11.3 | 17.5 | -26.4 | 2.8 | 126.3 | 5.0 | -89.7 | -105.1 | 112.2 | 73.1 | 69.5 | -46.4 | 24.7 | -82.1 | -15.9 | -6.2 |
|---|
| Change In Accounts Payable | | 13.5 | 34.4 | 13.5 | 15.4 | -189.4 | -331.0 | -61.3 | -71.8 | -43.7 | 211.6 | 53.9 | 95.2 | -60.2 | -57.9 | 4.6 | -13.4 | -507.3 |
|---|
| Change In Inventories | | -17.5 | -39.3 | 0.0 | -28.2 | 25.6 | 35.4 | -48.8 | -15.9 | -163.4 | -272.7 | 293.5 | 42.4 | -101.2 | -138.3 | -47.5 | -21.0 | 30.2 |
|---|
| Other Non-cash Items | | -80.9 | -4.0 | -8.2 | -107.4 | 66.3 | 346.4 | 78.9 | 190.4 | 418.2 | 167.3 | 743.7 | -64.3 | -33.8 | 14.6 | -58.8 | -17.0 | 32.2 |
|---|
| Cash from Operations | | 7.1 | 0.0 | 0.0 | -52.3 | -137.0 | -173.1 | 96.7 | -174.4 | -288.9 | 281.5 | 83.9 | 467.3 | 135.1 | 320.9 | 227.8 | 142.3 | 169.6 |
| 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 | | 28.5 | 14.6 | 11.9 | -14.1 | 5.5 | -15.9 | -6.7 | -12.8 | -17.5 | 11.0 |
|---|
| Depreciation & Amortization | | 7.4 | 7.4 | 7.5 | 7.4 | 7.6 | 9.5 | 8.0 | 8.1 | 8.5 | 8.6 |
|---|
| Stock-Based Compensation | | 3.2 | 3.5 | 3.4 | 3.0 | 0.7 | 1.4 | 3.7 | 3.6 | 2.5 | 0.9 |
|---|
| Change Working Capital | | 106.2 | 9.3 | 101.9 | -101.9 | 82.3 | 31.4 | -39.9 | -63.0 | 72.0 | -20.1 |
|---|
| Change In Accounts Receivable | | 2.4 | 20.5 | 7.3 | -7.3 | 4.7 | -5.2 | -10.4 | 32.5 | -17.9 | -2.8 |
|---|
| Change In Accounts Payable | | 83.1 | -2.5 | 0.1 | -46.3 | 44.0 | 39.3 | -27.4 | -42.4 | 78.4 | -4.5 |
|---|
| Change In Inventories | | 34.6 | 1.2 | -34.1 | -41.0 | 32.1 | -4.2 | -5.6 | -39.8 | 11.6 | -0.5 |
|---|
| Other Non-cash Items | | 2.4 | -1.6 | -163.0 | 1.1 | -85.6 | 2.2 | -1.4 | 3.9 | -5.4 | -0.3 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 60.0 | 0.1 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -21.8 | -19.1 | -21.8 | -20.7 | -19.7 | -25.2 | -39.8 | -47.1 | -42.1 | -51.8 | -80.0 | -109.4 | -197.3 | -121.7 | -90.5 | -90.0 | -31.7 |
|---|
| Acquisitions | | 718.6 | 0.0 | 0.0 | -0.3 | -23.7 | 0.0 | 0.0 | 0.0 | -2.8 | 0.0 | -54.1 | 38.3 | -94.5 | -349.6 | 12.0 | -347.9 | -31.5 |
|---|
| Investments | | -1.7 | 0.0 | 0.0 | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 708.2 | 0.0 | 0.0 | -6.2 | 224.5 | 15.9 | 47.2 | 247.6 | 83.1 | 86.2 | 6.1 | 3.2 | 45.0 | 4.0 | 8.8 | 4.2 | 0.6 |
|---|
| Cash from Investing | | 689.9 | 0.0 | 0.0 | -27.2 | 181.2 | -9.3 | 7.4 | 200.5 | 38.2 | 34.4 | -128.0 | -67.9 | -246.7 | -467.4 | -69.8 | -433.7 | -62.5 |
| 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 | | -3.7 | -0.9 | -6.3 | -8.2 | -5.6 | -5.2 | -4.6 | -6.4 | -8.4 | -5.1 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 720.3 | -0.1 | 0.0 | -1.5 | -0.3 | -3.8 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | -1.5 | -0.3 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | -6.9 | 5.4 | 0.0 | 1.5 | 0.3 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 3.8 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -8.7 | -5.1 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -610.6 | 0.0 | 0.0 | 82.3 | -389.1 | -160.0 | -449.7 | -113.4 | -387.4 | -254.1 | -80.9 | -655.9 | -416.6 | -366.5 | -484.5 | -731.2 | -113.8 |
|---|
| Debt Issued | | 13.5 | -107.6 | -597.1 | 184.6 | 21.1 | 242.2 | 836.2 | 164.0 | 629.4 | 33.1 | 118.8 | 484.9 | 637.2 | 537.5 | 331.4 | 1,526.9 | 630.1 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 4.1 | 0.0 | 145.4 | 770.6 | 156.7 | 627.1 | 24.4 | 126.5 | 463.5 | 549.9 | 534.9 | 94.8 | 3.0 | 1.4 |
|---|
| Repurchase of Common Stock | | -1.6 | -2.7 | -1.6 | -3.5 | -3.2 | -1.3 | -1.4 | -0.9 | -0.5 | -0.2 | -0.1 | -185.1 | -21.9 | -1.8 | -0.6 | -1.9 | 173.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -313.9 | -8.1 | -8.0 | -7.9 | -7.9 | -7.9 | -8.1 | -8.3 | -8.0 | -6.9 | -3.6 | -2.7 |
|---|
| Other Financing Activities | | 81.2 | 0.0 | 0.0 | -17.1 | -0.3 | 607.1 | -17.7 | -2.0 | -17.7 | -28.6 | -5.2 | -9.7 | 0.2 | -9.9 | 231.0 | 906.6 | -22.6 |
|---|
| Cash from Financing | | -532.0 | 0.0 | 0.0 | 65.8 | -392.7 | 277.2 | 293.7 | 32.5 | 213.6 | -266.5 | 32.5 | -395.2 | 103.2 | 148.6 | -166.3 | 173.1 | 35.3 |
| 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 | 70.5 | 0.0 |
|---|
| Debt Issued | | 16.7 | 4.6 | 5.6 | -123.4 | -547.6 | -27.9 | -21.8 | -10.9 | 154.1 | 17.4 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.1 | 0.0 |
|---|
| Repurchase of Common Stock | | -0.4 | 0.0 | -0.1 | -2.1 | -0.3 | 0.0 | 0.8 | -2.0 | -0.1 | 0.0 |
|---|
| 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 | -17.1 | 35.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 57.4 | 13.6 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 165.1 | -115.3 | 165.1 | -13.5 | -349.0 | 104.4 | 392.7 | 57.0 | -33.8 | 48.6 | -11.6 | 3.6 | -3.0 | 2.4 | -9.7 | -117.9 | 142.7 |
|---|
| Closing Cash Balance | | 392.5 | 277.2 | 392.5 | 227.4 | 240.9 | 589.9 | 485.5 | 92.8 | 35.8 | 69.6 | 21.0 | 32.6 | 29.0 | 32.0 | 29.7 | 39.3 | 157.2 |
| 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 | | 143.7 | 28.6 | -47.7 | -239.9 | 229.6 | -7.0 | 23.6 | -81.1 | 111.0 | 12.0 |
|---|
| Closing Cash Balance | | 277.2 | 133.5 | 104.9 | 152.6 | 392.5 | 162.9 | 169.9 | 146.3 | 227.4 | 116.4 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -14.8 | 18.8 | -12.4 | -72.9 | -156.7 | -198.3 | 56.8 | -221.5 | -330.9 | 229.7 | 3.8 | 358.0 | -62.2 | 199.2 | 137.2 | 52.3 | 138.0 |
|---|
| Real Free Cash Flow | | -24.2 | 5.8 | -21.8 | -81.8 | -166.5 | -211.0 | 45.8 | -231.8 | -338.9 | 221.8 | 1.2 | 356.7 | -66.8 | 192.8 | 132.3 | 48.7 | 134.8 |
| 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 | | 144.0 | 32.2 | -44.7 | -112.7 | 69.8 | 22.4 | -36.8 | -70.1 | 51.6 | -5.0 |
|---|
| Real Free Cash Flow | | 140.8 | 28.8 | -48.0 | -115.7 | 69.1 | 21.0 | -40.6 | -73.7 | 49.1 | -5.9 |