WB
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Total Revenues | | 1,759.9 | 1,761.9 | 1,754.7 | 1,759.8 | 1,836.3 | 2,257.1 | 1,689.9 | 1,766.9 | 1,718.5 | 1,150.1 | 655.8 | 477.9 | 334.2 | 188.3 | 65.9 | 0.0 |
|---|
| Cost of Revenues | | 422.5 | 423.0 | 369.5 | 374.3 | 400.6 | 403.8 | 302.2 | 328.8 | 277.6 | 231.3 | 171.2 | 142.0 | 83.6 | 59.9 | 46.4 | 29.5 |
|---|
| Gross Profit | | 1,337.4 | 1,338.9 | 1,385.2 | 1,385.6 | 1,435.7 | 1,853.2 | 1,387.8 | 1,438.1 | 1,440.9 | 918.8 | 484.6 | 335.9 | 250.6 | 128.4 | 19.5 | -29.5 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 475.3 | 442.9 | 444.8 | 396.9 | 456.8 | 464.5 | 437.9 | 395.5 | 463.7 | 442.2 |
|---|
| Cost of Revenues | | 123.9 | 106.3 | 103.5 | 88.8 | 100.5 | 92.4 | 89.8 | 86.8 | 100.2 | 94.0 |
|---|
| Gross Profit | | 351.4 | 336.6 | 341.3 | 308.1 | 356.3 | 372.1 | 348.1 | 308.7 | 363.5 | 348.2 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 333.6 | 415.2 | 430.7 | 324.1 | 284.4 | 249.9 | 193.4 | 154.1 | 143.4 | 125.8 | 100.7 | 71.2 | 36.9 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 579.0 | 529.9 | 725.2 | 556.8 | 556.1 | 571.2 | 317.9 | 189.5 | 155.0 | 146.0 | 85.6 | 46.2 | 49.0 |
|---|
| Depreciation & Amortization | | 15.1 | 58.1 | 71.7 | 91.6 | -325.4 | 176.3 | 174.7 | 41.9 | 19.8 | 15.3 | 14.0 | 21.0 | 23.1 | 21.5 | 16.4 | 7.3 |
|---|
| Total Operating Expenses | | 871.7 | 872.9 | 890.8 | 912.6 | 945.1 | 1,155.8 | 881.0 | 840.5 | 821.1 | 511.2 | 343.6 | 298.4 | 271.9 | 186.3 | 117.3 | 86.0 |
|---|
| Operating Income | | 465.2 | 466.1 | 494.3 | 472.9 | 816.0 | 697.4 | 506.8 | 597.6 | 609.3 | 407.6 | 141.0 | 37.5 | -21.3 | -57.9 | -97.8 | -115.5 |
| 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 | 67.2 | 82.8 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 177.3 | 131.4 |
|---|
| Depreciation & Amortization | | 15.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.4 | 13.6 |
|---|
| Total Operating Expenses | | 259.4 | 218.8 | 195.8 | 197.7 | 238.4 | 230.8 | 212.7 | 208.9 | 244.5 | 214.2 |
|---|
| Operating Income | | 92.0 | 117.3 | 145.6 | 110.3 | 117.9 | 141.3 | 135.4 | 99.7 | 119.0 | 134.0 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Interest Income | | 153.4 | 125.3 | 123.3 | 118.2 | 105.4 | 29.7 | 43.8 | 46.7 | 43.9 | 14.3 | 8.6 | 6.3 | 6.8 | -2.9 | -4.9 | -1.8 |
|---|
| Interest Expense | | 28.5 | 0.0 | 105.4 | 120.1 | 39.3 | 71.0 | 57.4 | 29.9 | 43.8 | 13.3 | 8.8 | 6.3 | 6.8 | -2.9 | -4.9 | -1.8 |
|---|
| Other Expense | | 140.5 | 141.1 | -73.7 | 29.8 | -687.9 | -146.7 | -130.9 | 4.8 | 5.2 | -4.7 | -39.6 | -7.1 | -47.0 | 22.9 | -1.3 | -0.4 |
|---|
| IBT | | 606.1 | 607.2 | 420.7 | 502.8 | 128.1 | 550.7 | 375.9 | 602.4 | 668.8 | 417.1 | 110.0 | 36.8 | -61.5 | -37.8 | -104.0 | -117.7 |
|---|
| Income Tax Expense | | 144.7 | 144.9 | 110.6 | 145.3 | 30.3 | 138.8 | 61.3 | 109.6 | 96.2 | 66.7 | 4.3 | 2.6 | 1.1 | 0.3 | -1.6 | 1.8 |
|---|
| Net Income | | 449.0 | 450.2 | 300.8 | 342.6 | 85.6 | 428.3 | 313.4 | 494.7 | 571.8 | 352.6 | 108.0 | 34.7 | -63.4 | -38.1 | -102.5 | -117.7 |
| 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 | 123.7 | 15.9 | 13.7 | 0.0 | 6.7 | 11.2 | 0.0 | 16.7 | 2.8 |
|---|
| Interest Expense | | 28.5 | 0.0 | 0.0 | 0.0 | 104.7 | 0.0 | 0.0 | 18.6 | 0.0 | 0.0 |
|---|
| Other Expense | | -57.8 | 163.4 | 12.8 | 22.1 | -85.1 | 23.6 | 11.4 | -23.6 | 42.3 | -28.4 |
|---|
| IBT | | 34.2 | 281.1 | 158.4 | 132.4 | 32.8 | 164.9 | 146.8 | 76.2 | 161.3 | 105.6 |
|---|
| Income Tax Expense | | 31.4 | 57.3 | 31.7 | 24.3 | 20.0 | 32.2 | 33.3 | 25.0 | 72.6 | 25.4 |
|---|
| Net Income | | -4.7 | 221.1 | 125.7 | 107.0 | 8.9 | 130.6 | 111.9 | 49.4 | 83.2 | 77.5 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| EPS | | $0.00 | $0.00 | $0.00 | $1.46 | $0.36 | $1.87 | $1.38 | $2.19 | $2.56 | $1.60 | $0.50 | $0.17 | $-0.34 | $-0.17 | $-0.45 | $-0.52 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $1.43 | $0.36 | $1.86 | $1.38 | $2.18 | $2.46 | $1.56 | $0.48 | $0.16 | $-0.34 | $-0.17 | $-0.45 | $-0.51 |
|---|
| Shares Outstanding | | 239.3 | 238.8 | 237.3 | 235.6 | 235.2 | 228.8 | 226.9 | 225.5 | 223.8 | 220.6 | 214.7 | 208.2 | 186.9 | 228.2 | 228.2 | 228.2 |
|---|
| Diluted Shares Outstanding | | 239.3 | 268.6 | 265.2 | 240.0 | 236.4 | 230.2 | 227.6 | 226.4 | 232.7 | 225.4 | 222.9 | 217.9 | 186.9 | 229.8 | 229.8 | 229.8 |
| 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 | $0.35 | $0.33 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.34 | $0.32 |
|---|
| Shares Outstanding | | 239.3 | 238.9 | 238.6 | 238.3 | 238.0 | 237.5 | 237.1 | 236.7 | 236.3 | 235.8 |
|---|
| Diluted Shares Outstanding | | 239.3 | 269.4 | 268.3 | 266.5 | 238.0 | 265.8 | 265.1 | 263.6 | 246.4 | 238.7 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Cash And Equivalents | | 1,922.4 | 1,890.6 | 2,584.6 | 2,690.8 | 2,423.7 | 1,814.8 | 1,453.0 | 1,234.6 | 1,001.0 | 364.8 | 237.4 | 283.5 | 246.4 | 2.9 |
|---|
| Short Term Investments | | 915.6 | 459.9 | 641.0 | 480.4 | 711.1 | 1,682.0 | 951.2 | 591.3 | 791.7 | 31.2 | 98.4 | 166.4 | 252.3 | 119.8 |
|---|
| Total Cash & ST Investments | | 2,838.0 | 2,350.5 | 3,225.7 | 3,171.2 | 3,134.8 | 3,496.9 | 2,404.2 | 1,825.9 | 1,792.7 | 396.0 | 335.9 | 449.9 | 498.8 | 122.8 |
|---|
| Accounts Receivable | | 838.2 | 1,017.6 | 1,169.1 | 989.6 | 1,217.3 | 1,040.9 | 807.1 | 430.8 | 186.5 | 134.6 | 120.2 | 120.2 | 47.3 | 25.9 |
|---|
| Inventory | | 0.0 | 0.0 | 14.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.5 | 2.3 |
|---|
| Other Current Assets | | 348.1 | 123.7 | 103.8 | 391.5 | 450.7 | 296.8 | 424.9 | 212.4 | 69.2 | 66.7 | 42.3 | 16.1 | 1.2 | 0.7 |
|---|
| Total Current Assets | | 4,024.3 | 3,491.8 | 4,512.7 | 4,552.3 | 4,802.8 | 4,834.6 | 3,636.2 | 2,469.1 | 2,048.4 | 597.2 | 498.4 | 586.2 | 551.8 | 151.8 |
| 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 | | 1,156.3 | 1,205.8 | 1,890.6 | 1,204.0 | 1,922.4 | 2,144.5 | 2,584.6 | 2,455.0 | 2,360.7 | 2,284.2 |
|---|
| Short Term Investments | | 952.9 | 878.1 | 459.9 | 993.6 | 915.6 | 1,107.9 | 641.0 | 314.6 | 468.7 | 492.6 |
|---|
| Total Cash & ST Investments | | 2,109.2 | 2,083.8 | 2,350.5 | 2,197.6 | 2,838.0 | 3,252.5 | 3,225.7 | 2,769.6 | 2,829.5 | 2,776.9 |
|---|
| Accounts Receivable | | 829.5 | 810.2 | 1,017.6 | 885.0 | 838.2 | 907.5 | 1,169.1 | 931.2 | 939.2 | 969.1 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 339.4 | 341.2 | 123.7 | 375.5 | 348.1 | 356.7 | 118.0 | 374.9 | 406.3 | 424.2 |
|---|
| Total Current Assets | | 3,278.1 | 3,235.2 | 3,491.8 | 3,458.1 | 4,024.3 | 4,516.7 | 4,512.7 | 4,075.8 | 4,174.9 | 4,170.2 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Property, Plant & Equipment | | 212.5 | 369.8 | 390.9 | 249.6 | 68.4 | 60.6 | 46.7 | 45.6 | 33.8 | 22.8 | 22.9 | 30.9 | 35.7 | 49.5 |
|---|
| Goodwill | | 0.0 | 162.2 | 166.4 | 120.2 | 130.4 | 61.7 | 29.0 | 29.3 | 13.4 | 10.3 | 11.1 | 11.7 | 7.5 | 0.0 |
|---|
| Intangible Assets | | 0.0 | 109.8 | 134.1 | 125.1 | 166.9 | 147.0 | 17.5 | 21.1 | 0.5 | 1.1 | 2.0 | 3.5 | 3.1 | 0.0 |
|---|
| Long-Term Investments | | 1,281.4 | 1,389.2 | 1,320.4 | 993.6 | 1,207.7 | 1,179.5 | 1,027.5 | 694.6 | 452.3 | 399.9 | 294.7 | 45.2 | 5.5 | 3.6 |
|---|
| Other Long-Term Assets | | 1,300.4 | 941.8 | 712.5 | 1,048.8 | 1,102.8 | 51.8 | 47.3 | 14.9 | 13.4 | 5.6 | 10.2 | 0.3 | 3.4 | 0.8 |
|---|
| Total Long-Term Assets | | 3,077.9 | 3,012.7 | 2,767.6 | 2,577.2 | 2,716.7 | 1,500.6 | 1,168.0 | 805.6 | 513.4 | 439.7 | 340.8 | 91.6 | 55.2 | 53.8 |
|---|
| Total Assets | | 7,102.3 | 6,504.5 | 7,280.4 | 7,129.5 | 7,519.5 | 6,335.1 | 4,804.2 | 3,274.7 | 2,561.8 | 1,036.9 | 839.2 | 677.8 | 606.9 | 205.6 |
| 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 | | 280.6 | 226.9 | 369.8 | 227.6 | 212.5 | 216.7 | 220.7 | 216.8 | 222.6 | 241.4 |
|---|
| Goodwill | | 0.0 | 0.0 | 162.2 | 0.0 | 0.0 | 0.0 | 166.4 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 268.2 | 269.1 | 109.8 | 288.2 | 283.6 | 290.7 | 134.1 | 218.4 | 224.2 | 241.5 |
|---|
| Long-Term Investments | | 1,419.4 | 1,408.3 | 1,389.2 | 1,445.5 | 1,281.4 | 1,251.0 | 1,320.4 | 1,283.6 | 1,309.2 | 1,235.8 |
|---|
| Other Long-Term Assets | | 1,292.9 | 1,519.4 | 941.8 | 1,205.7 | 1,300.4 | 1,000.7 | 882.8 | 916.0 | 948.0 | 1,125.4 |
|---|
| Total Long-Term Assets | | 3,261.1 | 3,423.6 | 3,012.7 | 3,167.0 | 3,077.9 | 2,759.2 | 2,767.6 | 2,634.8 | 2,704.0 | 2,844.1 |
|---|
| Total Assets | | 6,539.1 | 6,658.9 | 6,504.5 | 6,625.1 | 7,102.3 | 7,275.9 | 7,280.4 | 6,710.5 | 6,878.9 | 7,014.2 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Accounts Payable | | 150.5 | 158.4 | 161.5 | 161.0 | 197.6 | 149.5 | 126.2 | 123.7 | 135.0 | 49.0 | 2.5 | 2.4 | 0.8 | 5.4 |
|---|
| Short-Term Debt | | 800.0 | 12.2 | 809.7 | 9.7 | 896.5 | 5.6 | 4.7 | 375.5 | 243.3 | 158.9 | 0.0 | 88.0 | 312.1 | 0.0 |
|---|
| Other Current Liabilities | | 680.2 | 528.6 | 656.4 | 969.3 | 973.7 | 659.6 | 561.1 | 30.6 | 25.3 | 21.2 | 167.2 | 1.2 | 41.6 | 411.7 |
|---|
| Current Liabilities | | 1,719.3 | 968.1 | 1,797.3 | 1,219.9 | 2,159.0 | 958.4 | 800.9 | 629.8 | 484.9 | 278.1 | 208.8 | 112.6 | 369.5 | 419.5 |
| Current Liabilities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Accounts Payable | | 186.8 | 164.8 | 158.4 | 154.4 | 150.5 | 149.5 | 161.5 | 156.2 | 156.4 | 155.3 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 12.2 | 0.0 | 800.0 | 799.7 | 809.7 | 799.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 582.5 | 850.5 | 528.6 | 638.8 | 625.5 | 974.6 | 1,094.8 | 606.6 | 876.1 | 705.9 |
|---|
| Current Liabilities | | 896.9 | 1,191.5 | 968.1 | 968.7 | 1,719.3 | 2,016.4 | 1,797.3 | 1,715.8 | 1,171.3 | 1,020.1 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Long-Term Debt | | 1,856.9 | 1,893.4 | 1,895.8 | 2,421.6 | 1,538.4 | 2,428.5 | 1,682.3 | 884.1 | 880.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 0.0 | 44.7 | 53.2 | 65.4 | 60.0 | 7.1 | 10.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 61.1 | 66.2 | 41.7 | 66.9 | 58.3 | 34.0 | 12.6 | 1.9 | 0.0 | 0.0 | 0.9 | 0.8 | 0.0 |
|---|
| Total Liabilities | | 3,688.7 | 2,925.6 | 3,762.7 | 3,738.9 | 3,831.5 | 3,448.8 | 2,522.4 | 1,526.5 | 1,367.0 | 279.6 | 211.2 | 113.4 | 370.3 | 419.5 |
| 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 | | 1,864.7 | 1,862.7 | 1,893.4 | 1,858.8 | 1,856.9 | 1,854.9 | 1,895.8 | 1,632.4 | 2,424.8 | 2,423.2 |
|---|
| Capital Leases | | 0.0 | 0.0 | 44.7 | 0.0 | 0.0 | 0.0 | 53.2 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 61.1 | 0.0 | 0.0 | 0.0 | 66.2 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 2,863.4 | 3,150.7 | 2,925.6 | 2,947.2 | 3,688.7 | 3,981.1 | 3,762.7 | 3,433.1 | 3,685.3 | 3,539.6 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Common Stock | | 0.0 | 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 | | 0.0 | 2,294.0 | 2,187.6 | 2,045.1 | 1,959.5 | 1,531.2 | 1,217.9 | 723.2 | 152.9 | -199.6 | -307.7 | -338.2 | -274.9 | -236.7 |
|---|
| Comprehensive Income | | 0.0 | -315.8 | -217.8 | -102.7 | 156.9 | 79.5 | -68.6 | -49.6 | 9.5 | -27.0 | -10.6 | -2.9 | 0.5 | 1.0 |
|---|
| Total Common Equity | | 3,325.6 | 3,482.8 | 3,398.7 | 3,330.3 | 3,593.8 | 2,812.4 | 2,283.3 | 1,745.5 | 1,192.6 | 753.2 | 620.7 | 563.3 | 236.7 | -213.9 |
| 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 | | 3,597.1 | 3,432.1 | 0.1 | 3,583.5 | 3,325.6 | 3,208.8 | 0.1 | 3,207.1 | 3,124.3 | 3,406.9 |
|---|
| Retained Earnings | | 0.0 | 0.0 | 2,294.0 | 0.0 | 0.0 | 0.0 | 2,187.6 | 0.0 | 0.0 | 0.0 |
|---|
| Comprehensive Income | | 0.0 | 0.0 | -315.8 | 0.0 | 0.0 | 0.0 | -217.8 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 3,597.1 | 3,432.1 | 3,482.8 | 3,583.5 | 3,325.6 | 3,208.8 | 3,398.7 | 3,207.1 | 3,124.3 | 3,406.9 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Total Debt | | 2,656.9 | 1,905.5 | 2,705.5 | 2,421.6 | 2,435.0 | 2,428.5 | 1,682.3 | 884.1 | 880.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 3,413.6 | 3,578.9 | 3,517.6 | 3,390.5 | 3,688.0 | 2,886.3 | 2,281.8 | 1,748.1 | 1,194.8 | 757.4 | 628.0 | 564.3 | 236.7 | -213.9 |
| Other |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Total Debt | | 78.6 | 76.2 | 96.1 | 94.5 | 87.9 | 85.9 | 50.2 | 70.3 | 69.4 | 67.7 |
|---|
| Book Value | | 3,597.1 | 3,432.1 | 3,482.8 | 3,583.5 | 3,325.6 | 3,208.8 | 3,398.7 | 3,207.1 | 3,124.3 | 3,406.9 |
| Cash Flow From Operating Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Income | | 291.5 | 300.8 | 357.5 | 97.8 | 411.9 | 314.6 | 492.8 | 572.6 | 350.4 | 105.7 | 34.2 | -62.6 | -38.1 | -102.5 | -117.7 |
|---|
| Depreciation & Amortization | | 27.8 | 71.7 | 72.3 | 66.2 | 61.2 | 36.1 | 29.6 | 19.8 | 15.3 | 14.0 | 21.0 | 23.1 | 21.5 | 16.4 | 7.3 |
|---|
| Stock-Based Compensation | | 94.5 | 69.7 | 101.1 | 111.7 | 88.0 | 67.1 | 61.3 | 41.0 | 48.0 | 36.9 | 26.4 | 13.8 | 4.1 | 1.8 | 1.0 |
|---|
| Change Working Capital | | 0.0 | 48.9 | 101.5 | -96.7 | 42.4 | 116.0 | -68.1 | -155.6 | 116.9 | 36.4 | 94.2 | -45.9 | 23.4 | -20.1 | 9.4 |
|---|
| Change In Accounts Receivable | | 0.0 | 113.0 | 29.1 | 166.5 | -230.6 | -89.3 | -99.8 | -221.7 | -59.5 | -1.0 | 0.3 | -72.0 | -23.7 | -26.8 | 0.0 |
|---|
| Change In Accounts Payable | | 0.0 | 0.4 | 19.7 | -35.5 | 41.8 | 15.2 | 5.2 | 64.3 | 84.4 | 8.9 | 2.4 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 287.3 | 170.2 | 105.3 | -22.6 | 60.0 | 19.0 | 73.7 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | -386.1 | 131.0 | 16.4 | 409.9 | 223.0 | 223.6 | 99.3 | 5.7 | 10.1 | 47.9 | 7.2 | 46.2 | -20.6 | 2.2 | 0.4 |
|---|
| Cash from Operations | | 107.4 | 0.0 | 672.8 | 564.1 | 814.0 | 741.6 | 631.7 | 488.0 | 539.2 | 236.2 | 182.0 | -24.7 | -9.4 | -103.6 | -99.5 |
| Cash Flow From Operating Activities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Income | | 125.7 | 107.0 | 8.9 | 130.6 | 111.9 | 49.4 | 83.2 | 77.5 | 81.4 | 100.5 |
|---|
| Depreciation & Amortization | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.6 | 14.2 | 15.0 |
|---|
| Stock-Based Compensation | | 12.0 | 15.0 | 13.4 | 18.1 | 17.2 | 21.0 | 21.7 | 25.7 | 26.1 | 27.6 |
|---|
| Change Working Capital | | 0.0 | 0.0 | 0.0 | 0.0 | 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 |
|---|
| 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 | | -137.7 | -122.0 | -22.3 | -148.7 | -129.1 | -70.5 | -105.0 | -103.2 | -107.5 | -128.1 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 52.8 | 54.5 | 57.7 |
| Cash Flow From Investing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Capital Expenditure | | 0.0 | 0.0 | -36.8 | -196.7 | -167.6 | -34.8 | -21.7 | -28.4 | -20.5 | -13.3 | -10.9 | -14.7 | -12.0 | -19.0 | -42.6 |
|---|
| Acquisitions | | 0.0 | 0.0 | -243.4 | 0.9 | -61.2 | -214.3 | 0.1 | -40.0 | -2.3 | -22.0 | -22.0 | -9.6 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | -1,358.1 | -823.7 | -2,764.0 | -3,562.8 | -1,919.5 | -2,211.6 | -1,494.2 | -469.5 | -418.1 | -275.8 | -258.9 | -117.6 | 0.0 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 933.2 | 1,000.9 | 2,488.0 | 2,889.6 | 930.1 | 2,074.2 | 698.7 | 386.0 | 222.7 | 321.2 | 117.6 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | -31.9 | -14.5 | 80.8 | -292.0 | -190.3 | -48.3 | 2.8 | 22.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | -736.8 | -33.0 | -424.0 | -1,214.3 | -1,201.4 | -254.0 | -815.4 | -96.7 | -228.3 | 21.0 | -153.4 | -136.5 | -42.6 |
| Cash Flow From Investing Activities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Capital Expenditure | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 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 | 0.0 | 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 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Financing Activities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Debt Repaid | | 0.0 | 0.0 | 226.7 | -900.0 | 0.0 | 0.0 | 0.0 | -2.0 | -60.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 231.4 | -800.0 | 510.7 | 886.6 | 6.4 | 746.3 | 798.1 | 6.1 | 940.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 188.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 306.5 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | -66.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -6.9 | -45.9 | -4.3 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | -200.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | -4.9 | 874.9 | 1.3 | 742.0 | 791.9 | 0.6 | 943.6 | 3.0 | 5.0 | -256.9 | 452.6 | 233.7 | 136.3 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 21.7 | -91.1 | 189.4 | 742.0 | 791.9 | -1.4 | 883.6 | 3.0 | 5.0 | 42.7 | 406.8 | 229.4 | 136.3 |
| Cash Flow From Financing Activities |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 1.9 | -42.8 | 46.7 | -798.1 | 2.3 | 2.3 | 220.9 | 6.6 | 1.6 | 1.6 |
|---|
| 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 | 0.0 | 0.0 | 0.0 | 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 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash position |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Change in Cash | | 170.8 | -694.0 | -106.1 | 267.1 | 608.9 | 361.9 | 218.4 | 233.6 | 636.2 | 127.3 | -47.4 | 37.0 | 243.5 | -10.8 | -4.9 |
|---|
| Closing Cash Balance | | 0.0 | 1,890.6 | 2,584.6 | 2,690.8 | 2,423.7 | 1,814.8 | 1,453.0 | 1,234.6 | 1,001.0 | 364.8 | 237.4 | 283.5 | 246.4 | 2.9 | 13.7 |
| Cash position |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Net Change in Cash | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 94.3 | 76.5 | -406.6 |
|---|
| Closing Cash Balance | | 0.0 | 0.0 | 1,890.6 | 0.0 | 0.0 | 0.0 | 0.0 | 2,455.0 | 2,360.7 | 2,284.2 |
| Free Cash Flow |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Free Cash Flow | | 107.4 | 578.4 | 636.0 | 367.4 | 646.4 | 706.8 | 609.9 | 459.7 | 518.7 | 223.0 | 171.1 | -39.4 | -21.4 | -122.6 | -142.1 |
|---|
| Real Free Cash Flow | | 12.8 | 508.7 | 534.9 | 255.7 | 558.4 | 639.7 | 548.6 | 418.6 | 470.7 | 186.1 | 144.7 | -53.2 | -25.5 | -124.4 | -143.1 |
| Free Cash Flow |
|
2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 |
| Free Cash Flow | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 52.8 | 54.5 | 57.7 |
|---|
| Real Free Cash Flow | | -12.0 | -15.0 | -13.4 | -18.1 | -17.2 | -21.0 | -21.7 | 27.1 | 28.5 | 30.1 |