VEL
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Total Revenues | | 652.5 | 714.4 | 482.8 | 131.7 | 93.1 | 75.9 | 66.0 | 54.3 | 45.6 | 33.6 | 24.6 |
|---|
| Cost of Revenues | | 33.4 | 33.4 | 272.2 | 0.0 | 12.7 | 13.4 | 12.8 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Gross Profit | | 681.0 | 681.0 | 210.6 | 131.7 | 80.3 | 62.5 | 53.2 | 54.3 | 45.6 | 33.6 | 24.6 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 194.9 | 172.3 | 166.0 | 119.3 | 124.9 | 119.3 | 114.4 | 98.6 | 93.7 | 39.8 |
|---|
| Cost of Revenues | | -232.8 | 95.4 | 89.6 | 81.2 | 17.7 | 69.9 | 65.6 | 8.2 | 8.1 | 3.9 |
|---|
| Gross Profit | | 489.7 | 76.9 | 76.4 | 38.0 | 107.2 | 49.3 | 48.9 | 90.4 | 85.6 | 36.0 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| 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 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 53.0 | 32.2 | 27.9 | 22.5 | 22.8 | 21.5 | 16.7 | 13.0 |
|---|
| Depreciation & Amortization | | 1.6 | 2.0 | 2.0 | 2.3 | 2.1 | 2.4 | 2.4 | 2.5 | 1.4 | 1.2 | 0.5 |
|---|
| Total Operating Expenses | | 169.8 | 169.8 | 114.2 | 54.9 | 59.7 | -36.1 | -42.8 | -28.9 | 49.6 | 41.6 | 33.0 |
|---|
| Operating Income | | 511.3 | 511.3 | 96.4 | 76.8 | 172.0 | 39.8 | 23.1 | 25.4 | 95.2 | 75.3 | 57.6 |
| 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 | 18.4 | 13.0 |
|---|
| Depreciation & Amortization | | 0.8 | 0.3 | 0.3 | 0.1 | 0.3 | 0.6 | 0.6 | 0.5 | 0.8 | 0.5 |
|---|
| Total Operating Expenses | | 41.7 | 41.5 | 42.5 | 44.1 | -0.1 | 28.1 | 29.0 | 2.6 | 3.6 | 23.5 |
|---|
| Operating Income | | 448.0 | 35.4 | 33.9 | -6.0 | 107.2 | 21.2 | 19.9 | 87.7 | 82.0 | 17.4 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Interest Income | | 550.8 | 550.8 | 406.8 | 310.8 | 240.3 | 182.0 | 167.3 | 157.5 | 124.7 | 97.8 | 78.4 |
|---|
| Interest Expense | | 365.0 | 365.0 | 247.2 | 203.0 | 157.2 | 106.0 | 99.9 | 98.5 | 75.9 | 61.3 | 50.8 |
|---|
| Other Expense | | 32.9 | -365.0 | 0.0 | -5.7 | -127.4 | 31.6 | 16.8 | 22.7 | -75.9 | -61.3 | -50.8 |
|---|
| IBT | | 146.2 | 146.2 | 96.4 | 71.1 | 44.6 | 39.8 | 23.1 | 25.4 | 19.2 | 14.0 | 6.8 |
|---|
| Income Tax Expense | | 41.3 | 41.3 | 27.9 | 18.8 | 12.0 | 10.6 | 5.4 | 8.1 | 8.7 | 0.0 | 0.0 |
|---|
| Net Income | | 104.6 | 105.1 | 68.4 | 52.3 | 32.2 | 29.2 | 17.8 | 17.3 | 10.5 | 14.0 | 6.8 |
| 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 | | 149.3 | 145.7 | 137.1 | 118.7 | 114.9 | 105.1 | 96.3 | 90.5 | 86.3 | 79.1 |
|---|
| Interest Expense | | 106.9 | 95.0 | 88.0 | 75.1 | 74.6 | 63.9 | 47.7 | 61.1 | 55.5 | 51.7 |
|---|
| Other Expense | | 0.0 | 0.0 | 0.0 | 32.9 | -75.2 | 0.0 | 0.0 | -64.5 | -59.6 | -0.1 |
|---|
| IBT | | 50.0 | 35.4 | 33.9 | 26.9 | 32.0 | 21.2 | 19.9 | 23.2 | 22.3 | 17.2 |
|---|
| Income Tax Expense | | 15.3 | 10.0 | 7.8 | 8.2 | 11.2 | 5.6 | 5.2 | 5.9 | 5.1 | 5.1 |
|---|
| Net Income | | 34.8 | 25.4 | 26.0 | 18.4 | 20.6 | 15.8 | 14.8 | 17.3 | 17.4 | 12.1 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| EPS | | $0.00 | $0.00 | $0.00 | $1.60 | $1.01 | $0.90 | $-1.55 | $0.91 | $0.90 | $1.19 | $0.58 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $1.49 | $0.94 | $0.86 | $-1.55 | $0.91 | $0.90 | $1.19 | $0.58 |
|---|
| Shares Outstanding | | 36.9 | 36.9 | 32.7 | 32.2 | 31.9 | 22.8 | 20.1 | 19.0 | 11.7 | 11.7 | 11.7 |
|---|
| Diluted Shares Outstanding | | 38.2 | 38.2 | 35.8 | 34.5 | 34.1 | 34.0 | 20.1 | 19.0 | 11.7 | 11.7 | 11.7 |
| 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 | $0.53 | $0.37 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.49 | $0.34 |
|---|
| Shares Outstanding | | 36.9 | 38.1 | 37.2 | 33.7 | 32.7 | 32.7 | 32.6 | 32.5 | 32.3 | 32.3 |
|---|
| Diluted Shares Outstanding | | 38.2 | 38.8 | 37.8 | 36.8 | 36.1 | 35.9 | 35.6 | 35.4 | 35.0 | 34.7 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Cash And Equivalents | | 79.7 | 50.1 | 40.6 | 45.2 | 36.1 | 13.3 | 22.6 | 16.0 | 15.9 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 3,272.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Cash & ST Investments | | 79.7 | 50.1 | 40.6 | 3,317.6 | 36.1 | 13.3 | 22.6 | 16.0 | 15.9 |
|---|
| Accounts Receivable | | 120.0 | 160.1 | 35.8 | 87.2 | 89.3 | 86.5 | 67.7 | 53.0 | 34.3 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | -199.7 | 2.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 47.4 | 212.3 | 76.4 | 3,358.6 | 125.4 | 99.8 | 90.3 | 68.9 | 50.2 |
| 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 | | 99.0 | 79.6 | 51.7 | 50.1 | 44.1 | 47.4 | 59.0 | 61.9 | 29.4 | 34.0 |
|---|
| 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 | | 99.0 | 79.6 | 51.7 | 50.1 | 44.1 | 47.4 | 59.0 | 61.9 | 29.4 | 34.0 |
|---|
| Accounts Receivable | | 49.3 | 186.3 | 162.1 | 160.1 | 130.9 | 120.0 | 119.0 | 0.0 | 95.1 | 87.8 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 44.3 | 29.3 | 20.4 |
|---|
| Other Current Assets | | 0.0 | 0.0 | 0.0 | 2.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Current Assets | | 148.3 | 265.9 | 213.8 | 212.3 | 175.0 | 167.4 | 178.1 | 40.6 | 54.4 | 57.9 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Net Property, Plant & Equipment | | 1.9 | 4.2 | 5.3 | 3.4 | 7.6 | 4.1 | 10.7 | 5.5 | 5.8 |
|---|
| Goodwill | | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 12.2 | 13.7 | 8.6 | 9.2 | 7.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | -4,600.9 | 5,186.9 | 0.0 | 0.0 | 4.9 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 9,404.8 | 89.9 | -8.8 | -9.2 | -21.5 | -6.7 | -8.3 | -5.5 | -5.8 |
|---|
| Total Long-Term Assets | | 4,826.0 | 5,315.1 | 11.9 | 15.2 | 21.5 | 4.1 | 10.7 | 5.5 | 5.8 |
|---|
| Total Assets | | 4,873.4 | 5,527.4 | 4,404.6 | 3,749.0 | 2,812.5 | 2,102.9 | 2,214.8 | 1,738.0 | 1,371.8 |
| 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 | | 1.5 | 1.5 | 1.6 | 4.2 | 1.7 | 1.9 | 2.0 | 5.3 | 2.9 | 3.0 |
|---|
| Goodwill | | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 |
|---|
| Intangible Assets | | 0.0 | 12.9 | 12.6 | 13.7 | 12.4 | 12.2 | 9.0 | 8.6 | 9.8 | 9.4 |
|---|
| Long-Term Investments | | 0.0 | 6,053.2 | 5,614.2 | 5,186.9 | 4,900.3 | 4,591.3 | 4,379.0 | -8.6 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 0.0 | 123.0 | 111.5 | 89.9 | 91.8 | 92.6 | 195.0 | -18.8 | -9.8 | -9.4 |
|---|
| Total Long-Term Assets | | 24.9 | 6,210.0 | 5,757.8 | 5,315.1 | 5,027.5 | 4,706.0 | 4,593.4 | 4,364.0 | 10.3 | 11.7 |
|---|
| Total Assets | | 6,958.7 | 6,475.9 | 5,971.5 | 5,527.4 | 5,202.5 | 4,873.4 | 4,628.2 | 4,409.0 | 4,117.3 | 3,951.1 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Accounts Payable | | 138.0 | 147.8 | 122.0 | 91.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Short-Term Debt | | 237.4 | 348.1 | 334.8 | 330.8 | 301.1 | 75.9 | 421.5 | 215.9 | 85.3 |
|---|
| Other Current Liabilities | | -237.4 | 0.0 | -670.8 | -330.8 | -301.1 | -75.9 | -421.5 | 0.0 | 0.0 |
|---|
| Current Liabilities | | 237.4 | 495.9 | 0.0 | 91.5 | 301.1 | 75.9 | 421.5 | 215.9 | 85.3 |
| 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 | 164.9 | 153.5 | 147.8 | 140.5 | 138.0 | 124.0 | 122.0 | 97.9 | 95.3 |
|---|
| Short-Term Debt | | 0.0 | 331.1 | 570.0 | 348.1 | 434.0 | 237.4 | 360.2 | 334.8 | 215.2 | 235.7 |
|---|
| Other Current Liabilities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -670.8 | -430.4 | -471.5 |
|---|
| Current Liabilities | | 0.0 | 496.0 | 723.5 | 495.9 | 574.6 | 375.5 | 484.2 | 336.0 | 215.2 | 235.7 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Long-Term Debt | | 4,022.8 | 4,511.3 | 3,507.3 | 2,946.1 | 2,074.7 | 1,654.0 | 1,584.2 | 1,329.2 | 1,108.9 |
|---|
| Capital Leases | | 0.0 | 0.0 | 1.4 | 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 |
|---|
| Total Liabilities | | 4,398.6 | 5,007.2 | 3,967.7 | 3,368.5 | 2,468.0 | 1,883.3 | 2,061.9 | 1,598.3 | 1,240.9 |
| 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 | 5,378.3 | 4,680.8 | 4,511.3 | 4,138.7 | 4,022.8 | 3,687.6 | 3,507.3 | 3,384.2 | 3,214.8 |
|---|
| Capital Leases | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.4 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 6,321.2 | 5,874.8 | 5,405.3 | 5,007.2 | 4,714.8 | 4,398.6 | 4,171.8 | 3,972.1 | 3,697.3 | 3,545.9 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Common Stock | | 0.3 | 0.3 | 0.3 | 376.8 | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 160.9 | 197.3 | 128.9 | 76.6 | 44.4 | 15.2 | 0.0 | 0.0 | 0.0 |
|---|
| Comprehensive Income | | 1.6 | -0.8 | -1.2 | 0.0 | 0.0 | -90.0 | 0.0 | -4.0 | -2.7 |
|---|
| Total Common Equity | | 471.3 | 516.9 | 433.4 | 376.8 | 341.1 | 219.6 | 152.8 | 139.7 | 130.9 |
| 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 | | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
|---|
| Retained Earnings | | 267.6 | 242.2 | 216.2 | 197.3 | 176.7 | 160.9 | 146.2 | 128.9 | 112.5 | 99.5 |
|---|
| Comprehensive Income | | -2.9 | -3.2 | -1.8 | -0.8 | -2.7 | 1.6 | 0.8 | -1.2 | 0.9 | 0.0 |
|---|
| Total Common Equity | | 634.3 | 597.9 | 563.2 | 516.9 | 484.6 | 471.3 | 452.9 | 433.4 | 416.4 | 401.7 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| Total Debt | | 4,260.2 | 4,859.4 | 3,842.1 | 3,277.0 | 2,375.8 | 1,729.9 | 2,005.8 | 1,545.2 | 1,194.2 |
|---|
| Book Value | | 474.7 | 520.2 | 436.9 | 380.5 | 344.5 | 219.6 | 152.8 | 139.7 | 130.9 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 3.2 | 3.2 | 3.0 | 3.3 | 3.1 | 3.4 | 3.5 | 3.4 | 3.6 | 3.5 |
|---|
| Book Value | | 634.3 | 597.9 | 563.2 | 516.9 | 484.6 | 471.3 | 452.9 | 433.4 | 416.4 | 401.7 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Income | | 60.9 | 105.0 | 68.5 | 51.5 | 32.5 | 29.2 | 17.8 | 17.3 | 10.5 | 14.0 | 6.8 |
|---|
| Depreciation & Amortization | | 2.4 | 2.0 | 2.0 | 2.3 | 2.1 | 2.4 | 2.4 | 2.5 | 1.4 | 1.2 | 0.5 |
|---|
| Stock-Based Compensation | | 5.0 | 8.3 | 6.2 | 4.1 | 3.3 | 2.2 | 1.0 | 12.8 | 10.5 | 0.0 | 0.0 |
|---|
| Change Working Capital | | 14.7 | -1.3 | 19.6 | 16.7 | -18.0 | 12.8 | 9.5 | 0.6 | -19.3 | 4.8 | 1.1 |
|---|
| Change In Accounts Receivable | | -15.7 | -17.2 | -6.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Accounts Payable | | 32.6 | 19.6 | 26.3 | 0.0 | -2.6 | 16.5 | 11.1 | 18.3 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 6.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | -54.6 | -87.7 | -47.1 | -28.5 | 17.2 | 21.0 | 22.5 | -130.8 | -72.7 | 17.6 | 21.3 |
|---|
| Cash from Operations | | 32.4 | 0.0 | 0.0 | 48.8 | 48.7 | 57.6 | 54.9 | -105.3 | -72.5 | 37.6 | 29.8 |
| 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 | | 34.8 | 25.4 | 26.2 | 18.6 | 20.8 | 16.0 | 14.8 | 17.3 | 17.1 | 12.2 |
|---|
| Depreciation & Amortization | | 0.8 | 0.3 | 0.3 | 0.6 | 0.3 | 0.6 | 0.6 | 0.5 | 0.8 | 0.5 |
|---|
| Stock-Based Compensation | | 2.1 | 2.2 | 2.0 | 2.0 | 1.6 | 1.6 | 1.6 | 1.4 | 0.9 | 1.2 |
|---|
| Change Working Capital | | -5.0 | 5.3 | -2.1 | 0.6 | 7.6 | 8.4 | 0.8 | 2.8 | 11.9 | -0.9 |
|---|
| Change In Accounts Receivable | | -3.2 | -5.9 | -3.1 | -5.0 | -2.8 | 2.0 | -6.0 | 0.5 | -8.5 | -1.7 |
|---|
| Change In Accounts Payable | | -0.2 | 0.0 | 7.6 | 5.1 | 0.0 | 2.3 | 12.0 | 2.7 | 18.2 | -0.3 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.0 | 0.0 |
|---|
| Other Non-cash Items | | -31.1 | -17.5 | -17.9 | -21.2 | 3.3 | -32.4 | -6.5 | -12.0 | -9.0 | -23.9 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.1 | -9.8 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Capital Expenditure | | -0.3 | -0.3 | -0.3 | -0.2 | -0.3 | -0.3 | -1.6 | -2.0 | -1.7 | -3.1 | -2.9 |
|---|
| Acquisitions | | -221.0 | 0.0 | 0.0 | 0.0 | 0.0 | -10.8 | -96.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -19.6 | 0.0 | -16.7 | 0.0 | -18.2 | -660.2 | -3.6 | -9.3 | 0.0 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 44.8 | 128.9 | 50.2 | 0.0 | 292.5 | 1.2 | 99.6 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -160.2 | 0.0 | 0.0 | -584.6 | -1,182.2 | 13.6 | 89.3 | -294.7 | -268.5 | -271.7 | -178.2 |
|---|
| Cash from Investing | | -775.3 | 0.0 | 0.0 | -584.7 | -908.2 | -656.5 | 87.7 | -305.9 | -270.2 | -274.8 | -181.1 |
| 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 | | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | 0.0 | -0.1 | 0.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.6 | 0.0 | 0.0 | -230.4 | 8.7 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -14.9 | 0.0 | 0.0 | 1.4 | -19.7 |
|---|
| Sales of Investment | | 128.9 | 0.0 | 0.0 | 0.0 | 0.0 | 32.9 | 0.0 | 5.7 | 16.6 | 11.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.3 | -148.2 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -217.9 | -148.2 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Debt Repaid | | -1,065.0 | 0.0 | 0.0 | 537.7 | -2,372.5 | -1,715.0 | -1,240.0 | -1,255.0 | -842.6 | -660.2 | -711.4 |
|---|
| Debt Issued | | 1,874.7 | 4,859.4 | 1,017.3 | 1,102.8 | 3,273.7 | 2,360.9 | 964.2 | 1,715.6 | 1,193.6 | 1,854.4 | 711.4 |
|---|
| Issuance of Common Stock | | 3.1 | 0.0 | 0.0 | 2.3 | 0.6 | 0.1 | 100.8 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -1.6 | -7.3 | 0.0 | -0.9 | -0.5 | 0.0 | 0.0 | -27.7 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 1,024.2 | 0.0 | 0.0 | -3.3 | 3,246.4 | 2,341.1 | 989.3 | 1,704.9 | 1,186.2 | 861.3 | 902.1 |
|---|
| Cash from Financing | | 771.8 | 0.0 | 0.0 | 535.8 | 874.0 | 626.2 | -149.9 | 422.1 | 343.6 | 201.1 | 190.8 |
| 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 | 0.0 | 0.0 |
|---|
| Debt Issued | | 0.0 | -5,709.3 | 458.5 | 391.5 | 286.6 | 312.5 | 212.5 | 203.0 | 245.3 | 148.9 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.5 |
|---|
| Repurchase of Common Stock | | 0.0 | -0.2 | -5.0 | 0.0 | 0.0 | 0.0 | -0.3 | -1.3 | 0.0 | 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 | 211.7 | 153.7 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 212.6 | 154.3 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Net Change in Cash | | 28.9 | 178.4 | 8.9 | -0.1 | 14.5 | 27.3 | -7.3 | 10.9 | 1.0 | -36.0 | 39.5 |
|---|
| Closing Cash Balance | | 79.7 | 249.2 | 70.8 | 61.9 | 62.1 | 47.6 | 20.3 | 27.6 | 16.7 | 15.7 | 51.7 |
| 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 | | 131.4 | 20.6 | 22.7 | 3.6 | 3.6 | -12.4 | 20.6 | -2.9 | 14.8 | -3.7 |
|---|
| Closing Cash Balance | | 249.2 | 117.8 | 97.2 | 74.5 | 70.8 | 67.3 | 79.7 | 59.0 | 61.9 | 47.1 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
| Free Cash Flow | | 32.1 | 17.9 | 37.5 | 48.7 | 48.3 | 57.3 | 53.3 | -107.3 | -74.2 | 34.6 | 26.9 |
|---|
| Real Free Cash Flow | | 27.1 | 9.6 | 31.3 | 44.5 | 45.0 | 55.1 | 52.4 | -120.1 | -84.7 | 34.6 | 26.9 |
| 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 | 11.3 | 7.6 | 3.4 | 33.2 | -17.6 | 11.4 | 10.5 | 20.0 | -9.8 |
|---|
| Real Free Cash Flow | | -6.7 | 9.2 | 5.6 | 1.5 | 31.5 | -19.2 | 9.8 | 9.2 | 19.1 | -11.0 |