WOLF
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 | | 747.7 | 757.6 | 807.2 | 921.9 | 746.2 | 525.6 | 470.7 | 1,080.0 | 1,493.7 | 1,473.0 | 1,616.6 | 1,632.5 | 1,647.6 | 1,386.0 | 1,164.7 | 987.6 | 867.3 |
|---|
| Cost of Revenues | | 951.3 | 879.2 | 729.8 | 642.4 | 496.9 | 361.0 | 312.2 | 689.0 | 1,086.0 | 1,038.4 | 1,129.6 | 1,157.5 | 1,028.8 | 862.7 | 755.2 | 551.8 | 456.2 |
|---|
| Gross Profit | | -203.6 | -121.6 | 77.4 | 279.5 | 249.3 | 164.6 | 158.5 | 391.0 | 407.6 | 434.6 | 487.1 | 475.0 | 618.8 | 523.3 | 409.5 | 435.8 | 411.1 |
| Revenue |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Total Revenues | | 168.5 | 196.8 | 197.0 | 185.4 | 0.0 | 194.7 | 200.7 | 200.7 | 208.4 | 197.4 |
|---|
| Cost of Revenues | | 246.8 | 273.9 | 222.7 | 207.9 | 0.0 | 231.2 | 198.3 | 178.2 | 180.6 | 172.7 |
|---|
| Gross Profit | | -78.3 | -77.1 | -25.7 | -22.5 | 0.0 | -36.5 | 2.4 | 22.5 | 27.8 | 24.7 |
| 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 | 225.4 | 196.4 | 177.8 | 152.0 | 157.9 | 164.3 | 158.5 | 168.8 | 182.8 | 181.4 | 155.9 | 143.4 | 115.0 | 81.4 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 235.3 | 203.5 | 181.6 | 181.7 | 200.7 | 283.5 | 277.2 | 283.1 | 290.7 | 268.5 | 236.6 | 197.1 | 139.3 | 115.6 |
|---|
| Depreciation & Amortization | | 221.0 | 252.1 | 181.0 | 164.0 | 129.5 | 196.4 | 113.9 | 143.6 | 153.9 | 27.5 | 28.7 | 26.2 | 32.0 | 30.8 | 26.3 | 10.8 | 12.2 |
|---|
| Total Operating Expenses | | 892.3 | 1,207.6 | 522.7 | 658.1 | 497.4 | 403.0 | 381.1 | 402.2 | 478.6 | 463.2 | 480.6 | 499.7 | 481.8 | 423.3 | 366.7 | 265.1 | 209.2 |
|---|
| Operating Income | | -1,095.9 | -1,329.2 | -445.3 | -380.6 | -248.1 | -238.4 | -222.6 | -6.5 | -329.1 | -18.7 | -10.5 | -72.5 | 134.3 | 96.5 | 39.3 | 168.7 | 197.8 |
| Operating Income |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| 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 | 0.0 | 0.0 |
|---|
| Depreciation & Amortization | | 37.4 | 69.3 | 60.4 | 53.9 | 69.3 | 71.1 | 45.3 | 47.0 | 48.6 | 40.1 |
|---|
| Total Operating Expenses | | 80.1 | 84.3 | 555.9 | 172.0 | 0.0 | 114.5 | 148.3 | 128.9 | 125.9 | 119.6 |
|---|
| Operating Income | | -158.4 | -161.4 | -581.6 | -194.5 | 0.0 | -151.0 | -145.9 | -106.4 | -98.1 | -94.9 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 46.9 | 67.6 | 135.0 | 58.2 | 11.8 | 10.1 | 16.3 | 0.0 | 1.8 | 3.7 | 4.5 | 9.1 | 11.9 | 7.9 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 228.9 | 315.2 | 246.3 | 42.6 | 25.1 | 45.4 | 34.9 | 355.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | -661.8 | -289.7 | -127.2 | 52.0 | -38.0 | -101.8 | 17.0 | -38.7 | -246.5 | 24.0 | -29.9 | -58.1 | 10.6 | 7.6 | -3.5 | -2.0 | -4.1 |
|---|
| IBT | | -1,757.7 | -1,618.9 | -572.5 | -328.5 | -286.1 | -340.2 | -205.6 | -45.2 | -317.4 | -4.7 | -23.5 | -82.9 | 147.6 | 107.6 | 47.6 | 178.2 | 205.5 |
|---|
| Income Tax Expense | | -8.7 | -9.7 | 1.1 | 1.4 | 9.0 | 1.1 | -8.0 | 12.7 | -37.5 | 93.5 | -2.0 | -18.9 | 23.4 | 20.6 | 3.2 | 31.7 | 53.2 |
|---|
| Net Income | | -1,749.0 | -1,609.2 | -864.2 | -329.9 | -295.1 | -341.3 | -197.6 | -57.9 | -280.0 | -98.1 | -21.5 | -64.1 | 124.2 | 86.9 | 44.4 | 146.5 | 152.3 |
| Net Income |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Interest Income | | 9.6 | 8.9 | 9.0 | 19.4 | 0.0 | 22.2 | 26.1 | 30.1 | 38.2 | 40.6 |
|---|
| Interest Expense | | 58.0 | 0.7 | 84.8 | 85.4 | 0.0 | 64.5 | 60.8 | 59.5 | 64.3 | 61.7 |
|---|
| Other Expense | | 9.0 | -482.1 | -97.8 | -90.9 | 1,067.3 | -130.8 | -28.5 | -42.4 | -27.8 | -28.5 |
|---|
| IBT | | -149.4 | -643.5 | -679.4 | -285.4 | 1,067.3 | -281.8 | -174.4 | -148.8 | -125.9 | -123.4 |
|---|
| Income Tax Expense | | 1.2 | 0.1 | -10.1 | 0.1 | 3.5 | 0.4 | 0.5 | 0.1 | 0.3 | 0.2 |
|---|
| Net Income | | -150.6 | -643.6 | -669.3 | -285.5 | 1,063.8 | -282.2 | -174.9 | -148.9 | -144.7 | -395.7 |
| 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 | $-2.65 | $-2.46 | $-3.04 | $-1.83 | $-0.56 | $-2.81 | $-1.00 | $-0.21 | $-0.57 | $1.02 | $0.73 | $0.38 | $1.35 | $1.41 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $-2.65 | $-2.46 | $-3.04 | $-1.83 | $-0.56 | $-2.81 | $-1.00 | $-0.21 | $-0.57 | $1.00 | $0.73 | $0.38 | $1.33 | $1.41 |
|---|
| Shares Outstanding | | 52.2 | 47.2 | 125.7 | 124.4 | 120.1 | 112.3 | 107.9 | 103.6 | 99.5 | 98.5 | 101.8 | 113.0 | 120.6 | 119.6 | 115.9 | 108.5 | 100.7 |
|---|
| Diluted Shares Outstanding | | 52.2 | 47.2 | 125.7 | 124.4 | 120.1 | 112.3 | 107.9 | 103.6 | 99.5 | 98.5 | 101.8 | 113.0 | 122.9 | 119.6 | 115.9 | 110.0 | 104.7 |
| Per Share Data |
|
TTM |
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| Shares Outstanding | | 52.2 | 52.2 | 52.0 | 51.4 | 52.2 | 42.3 | 126.2 | 125.8 | 125.6 | 125.1 |
|---|
| Diluted Shares Outstanding | | 52.2 | 52.2 | 52.0 | 51.4 | 63.1 | 42.3 | 126.2 | 125.8 | 125.6 | 125.1 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1,045.9 | 467.2 | 1,045.9 | -9.7 | 449.5 | 379.0 | 448.8 | 500.5 | 118.9 | 132.6 | 166.2 | 139.7 | 286.8 | 190.1 | 178.9 | 390.6 | 397.4 |
|---|
| Short Term Investments | | 1,128.7 | 590.2 | 1,128.7 | 2,964.6 | 749.3 | 775.6 | 790.9 | 550.9 | 268.2 | 478.3 | 439.2 | 573.5 | 875.6 | 833.8 | 565.6 | 695.2 | 669.0 |
|---|
| Total Cash & ST Investments | | 2,174.6 | 1,057.4 | 2,174.6 | 2,954.9 | 1,198.8 | 1,154.6 | 1,239.7 | 1,051.4 | 387.1 | 610.9 | 605.3 | 713.2 | 1,162.5 | 1,023.9 | 744.5 | 1,085.8 | 1,066.4 |
|---|
| Accounts Receivable | | 289.8 | 885.1 | 289.8 | 265.3 | 151.5 | 102.3 | 79.0 | 129.1 | 156.3 | 156.4 | 171.9 | 186.2 | 225.2 | 192.5 | 152.3 | 125.3 | 117.5 |
|---|
| Inventory | | 461.2 | 451.2 | 461.2 | 327.5 | 227.0 | 166.6 | 121.9 | 187.4 | 296.0 | 284.4 | 300.3 | 280.6 | 284.8 | 197.0 | 188.8 | 176.5 | 112.2 |
|---|
| Other Current Assets | | 74.0 | 148.5 | 74.0 | 97.5 | 151.4 | 27.9 | 8.7 | 19.7 | 20.2 | 23.4 | 44.8 | 54.9 | 101.5 | 102.3 | 744.5 | 1,085.8 | 1,066.4 |
|---|
| Total Current Assets | | 2,999.6 | 2,542.2 | 2,999.6 | 3,625.7 | 1,762.4 | 1,478.7 | 1,592.8 | 1,412.8 | 890.1 | 1,100.6 | 1,153.5 | 1,308.3 | 1,773.9 | 1,515.8 | 1,164.3 | 1,456.9 | 1,355.2 |
| Current Assets |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Cash And Equivalents | | 571.6 | 467.2 | 730.2 | 614.0 | 726.1 | 1,045.9 | 1,142.4 | 904.4 | 1,762.0 | -9.7 |
|---|
| Short Term Investments | | 354.4 | 590.2 | 669.5 | 790.8 | 961.5 | 1,128.7 | 1,408.5 | 1,731.3 | 1,585.6 | 2,964.6 |
|---|
| Total Cash & ST Investments | | 926.0 | 1,057.4 | 1,399.7 | 1,404.8 | 1,687.6 | 2,174.6 | 2,550.9 | 2,635.7 | 3,347.6 | 2,954.9 |
|---|
| Accounts Receivable | | 155.6 | 885.1 | 783.9 | 187.3 | 178.8 | 289.8 | 228.5 | 303.8 | 289.1 | 265.3 |
|---|
| Inventory | | 385.5 | 451.2 | 459.1 | 477.1 | 467.9 | 461.2 | 442.1 | 397.7 | 344.5 | 327.5 |
|---|
| Other Current Assets | | 847.8 | 148.5 | 227.5 | 157.9 | 124.1 | 74.0 | 109.5 | 108.9 | 98.5 | 54.9 |
|---|
| Total Current Assets | | 2,314.9 | 2,542.2 | 2,870.2 | 2,227.1 | 2,458.4 | 2,999.6 | 3,331.0 | 3,446.1 | 4,079.7 | 3,625.7 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 3,751.5 | 3,916.5 | 3,751.5 | 2,204.0 | 1,481.1 | 1,292.3 | 770.8 | 625.2 | 661.3 | 581.3 | 599.7 | 626.0 | 605.7 | 542.8 | 582.5 | 555.9 | 419.7 |
|---|
| Goodwill | | 359.2 | 0.0 | 359.2 | 359.2 | 359.2 | 359.2 | 349.7 | 530.0 | 620.3 | 618.8 | 618.8 | 616.3 | 616.3 | 616.3 | 616.3 | 326.2 | 313.0 |
|---|
| Intangible Assets | | 23.9 | 23.8 | 23.9 | 115.9 | 125.4 | 140.5 | 156.9 | 197.9 | 390.1 | 274.3 | 302.8 | 317.2 | 336.4 | 357.5 | 376.1 | 102.9 | 106.1 |
|---|
| Long-Term Investments | | 81.6 | 0.0 | 79.3 | 2.6 | 449.5 | 138.4 | 55.9 | 39.5 | 57.5 | 50.4 | 40.2 | 57.6 | -29.4 | -26.1 | -21.7 | -17.9 | -18.8 |
|---|
| Other Long-Term Assets | | 767.7 | 370.8 | 770.0 | 312.1 | -261.1 | 36.7 | 303.7 | 5.9 | 11.8 | 12.7 | 9.2 | -19.2 | 12.0 | 19.9 | 8.3 | 4.9 | 5.2 |
|---|
| Total Long-Term Assets | | 4,985.0 | 4,312.2 | 4,985.0 | 2,995.0 | 2,155.1 | 1,968.1 | 1,638.2 | 1,404.1 | 1,747.5 | 1,549.2 | 1,609.4 | 1,637.1 | 1,570.5 | 1,536.6 | 1,583.2 | 989.8 | 844.0 |
|---|
| Total Assets | | 7,984.6 | 6,854.4 | 7,984.6 | 6,620.7 | 3,917.5 | 3,446.8 | 3,231.0 | 2,816.9 | 2,637.5 | 2,649.9 | 2,762.8 | 2,945.3 | 3,344.4 | 3,052.4 | 2,747.5 | 2,446.7 | 2,199.2 |
| Long-Term Assets |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Net Property, Plant & Equipment | | 3,775.8 | 3,916.5 | 3,911.6 | 3,903.4 | 3,959.3 | 3,751.5 | 3,316.2 | 2,850.1 | 2,552.2 | 2,204.0 |
|---|
| Goodwill | | 0.0 | 0.0 | 359.2 | 359.2 | 359.2 | 359.2 | 359.2 | 359.2 | 359.2 | 359.2 |
|---|
| Intangible Assets | | 24.2 | 23.8 | 23.8 | 23.3 | 23.7 | 23.9 | 23.7 | 23.9 | 24.7 | 115.9 |
|---|
| Long-Term Investments | | 181.3 | 0.0 | 0.0 | 95.0 | 79.3 | 81.6 | 70.9 | 66.1 | 2.6 | 2.6 |
|---|
| Other Long-Term Assets | | 254.9 | 370.8 | 408.3 | 1,132.0 | 976.8 | 767.7 | 594.0 | 543.6 | 293.2 | 312.1 |
|---|
| Total Long-Term Assets | | 4,236.2 | 4,312.2 | 4,704.0 | 5,514.0 | 5,399.4 | 4,985.0 | 4,365.2 | 3,844.1 | 3,233.1 | 2,995.0 |
|---|
| Total Assets | | 6,551.1 | 6,854.4 | 7,574.2 | 7,741.4 | 7,857.8 | 7,984.6 | 7,696.2 | 7,290.2 | 7,312.8 | 6,620.7 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 53.0 | 30.6 | 53.0 | 44.9 | 307.7 | 381.1 | 88.1 | 200.9 | 151.3 | 133.2 | 129.1 | 154.0 | 202.3 | 121.4 | 78.9 | 76.6 | 63.8 |
|---|
| Short-Term Debt | | 7.4 | 6,538.5 | 7.9 | 6.9 | 0.5 | 5.2 | 3.6 | 3.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Liabilities | | 542.6 | 470.1 | 541.1 | 566.5 | 43.3 | 39.6 | 185.3 | 18.5 | 97.0 | 78.8 | 90.7 | 91.7 | 104.4 | 86.0 | 70.3 | 63.7 | 56.3 |
|---|
| Current Liabilities | | 665.3 | 7,090.0 | 665.3 | 661.9 | 388.5 | 448.8 | 291.2 | 268.2 | 248.3 | 212.0 | 219.8 | 245.7 | 306.7 | 207.4 | 149.2 | 140.3 | 120.1 |
| Current Liabilities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Accounts Payable | | 196.5 | 30.6 | 59.3 | 54.2 | 73.5 | 53.0 | 52.4 | 46.1 | 64.9 | 44.9 |
|---|
| Short-Term Debt | | 0.0 | 6,538.5 | 0.5 | 0.5 | 1.0 | 14.8 | 14.4 | 14.0 | 7.0 | 6.9 |
|---|
| Other Current Liabilities | | 102.2 | 470.1 | 513.0 | 609.5 | 707.1 | 534.2 | 594.4 | 550.0 | 622.8 | 566.5 |
|---|
| Current Liabilities | | 299.6 | 7,090.0 | 618.5 | 707.3 | 782.9 | 665.3 | 727.0 | 671.2 | 749.3 | 661.9 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 6,161.1 | 8.4 | 6,284.0 | 4,184.3 | 1,031.2 | 833.9 | 795.2 | 469.1 | 292.0 | 145.0 | 160.0 | 200.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 122.9 | 8.9 | 9.4 | 9.7 | 10.1 | 15.2 | 15.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 10.8 | 0.5 | 10.8 | 3.9 | 3.2 | 2.5 | 1.8 | 2.0 | 3.1 | 49.9 | 0.9 | 12.2 | 12.2 | 25.5 | 15.7 | 21.9 | 39.4 |
|---|
| Total Liabilities | | 7,102.5 | 7,301.5 | 7,102.5 | 4,998.8 | 1,478.2 | 1,330.3 | 1,141.8 | 775.7 | 565.5 | 427.1 | 395.0 | 479.0 | 354.2 | 245.8 | 187.6 | 185.2 | 171.1 |
| Long-Term Liabilities |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Long-Term Debt | | 7,315.3 | 8.4 | 4,497.8 | 4,474.2 | 6,178.7 | 6,284.0 | 5,782.9 | 5,176.6 | 5,282.4 | 4,184.3 |
|---|
| Capital Leases | | 0.0 | 8.9 | 9.0 | 9.2 | 9.3 | 122.9 | 118.6 | 9.4 | 123.0 | 9.7 |
|---|
| Def. Tax Liability | | 0.0 | 0.5 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 4.2 | 3.9 |
|---|
| Total Liabilities | | 7,631.5 | 7,301.5 | 7,361.5 | 7,368.8 | 7,228.9 | 7,102.5 | 6,673.6 | 6,140.0 | 6,067.1 | 4,998.8 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Retained Earnings | | -2,928.4 | -4,537.6 | -2,928.4 | -2,064.2 | -1,764.0 | -1,563.1 | -1,039.2 | -847.5 | -482.7 | -202.7 | -0.6 | 174.9 | 788.6 | 772.5 | 687.2 | 654.8 | 508.3 |
|---|
| Comprehensive Income | | -11.6 | -3.8 | -11.6 | -25.1 | -25.3 | 2.7 | 16.0 | 9.5 | 0.6 | 5.9 | 8.7 | 5.8 | 11.4 | 8.2 | 11.0 | 13.1 | 12.2 |
|---|
| Total Common Equity | | 882.1 | -447.1 | 882.1 | 1,621.9 | 2,439.3 | 2,116.5 | 2,083.1 | 2,036.2 | 2,067.1 | 2,222.8 | 2,367.8 | 2,466.4 | 2,990.1 | 2,806.7 | 2,559.9 | 2,261.6 | 2,028.0 |
| Total Common Equity |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Common Stock | | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
|---|
| Retained Earnings | | -5,181.2 | -4,537.6 | -3,868.3 | -3,582.8 | -3,210.6 | -2,928.4 | -2,753.5 | -2,604.6 | -2,459.9 | -2,064.2 |
|---|
| Comprehensive Income | | -3.0 | -3.8 | -4.4 | -5.7 | -4.3 | -11.6 | -12.7 | -12.2 | -23.2 | -25.1 |
|---|
| Total Common Equity | | -1,080.4 | -447.1 | 212.7 | 372.6 | 628.9 | 882.1 | 1,022.6 | 1,150.2 | 1,245.7 | 1,621.9 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 6,291.4 | 6,546.9 | 6,291.4 | 4,184.8 | 1,031.7 | 839.1 | 798.8 | 469.1 | 292.0 | 145.0 | 160.0 | 200.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 882.1 | -447.1 | 882.1 | 1,621.9 | 2,439.3 | 2,116.5 | 2,089.2 | 2,041.2 | 2,072.1 | 2,222.8 | 2,367.8 | 2,466.4 | 2,990.1 | 2,806.7 | 2,559.9 | 2,261.6 | 2,028.0 |
| Other |
|
1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | -1,080.4 | -447.1 | 212.7 | 372.6 | 628.9 | 882.1 | 1,022.6 | 1,150.2 | 1,245.7 | 1,621.9 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | -573.6 | -1,609.2 | -573.6 | -329.9 | -295.1 | -341.3 | -197.6 | -375.1 | -279.9 | -98.1 | -21.5 | -64.1 | 124.2 | 86.9 | 44.4 | 146.5 | 152.3 |
|---|
| Depreciation & Amortization | | 181.0 | 252.1 | 181.0 | 164.0 | 129.8 | 120.9 | 97.1 | 143.6 | 153.9 | 150.5 | 159.1 | 172.3 | 163.0 | 153.3 | 142.7 | 108.6 | 90.4 |
|---|
| Stock-Based Compensation | | 84.9 | 73.3 | 84.9 | 81.9 | 60.9 | 53.2 | 47.2 | 78.0 | 43.2 | 47.7 | 58.7 | 64.3 | 61.7 | 53.9 | 46.4 | 38.2 | 24.1 |
|---|
| Change Working Capital | | -347.4 | -88.4 | -347.4 | -65.7 | -102.2 | -53.9 | -41.3 | 38.8 | 34.9 | 43.1 | -16.8 | -46.0 | -26.4 | -10.5 | 3.7 | -33.2 | 2.2 |
|---|
| Change In Accounts Receivable | | 7.4 | -31.4 | 7.4 | -4.6 | -54.3 | -23.5 | -3.2 | 22.3 | -4.8 | 17.0 | 21.8 | 37.9 | -32.7 | -40.4 | -9.4 | -1.0 | -15.3 |
|---|
| Change In Accounts Payable | | -45.8 | -48.7 | -45.8 | 30.0 | 29.2 | 21.7 | -7.2 | 6.4 | 14.3 | -4.8 | -12.1 | -44.8 | 66.3 | 41.8 | -10.1 | 18.4 | 15.7 |
|---|
| Change In Inventories | | -152.3 | 1.3 | -152.3 | -97.5 | -68.8 | -44.6 | -8.5 | -43.3 | 11.0 | 17.9 | -23.3 | 3.5 | -87.0 | -8.4 | 26.9 | -63.5 | -33.1 |
|---|
| Other Non-cash Items | | 229.0 | 670.8 | -70.7 | 6.6 | 51.7 | 94.7 | 66.1 | 317.4 | 255.3 | -2.2 | 39.6 | 75.7 | -3.2 | 1.6 | 11.5 | 7.5 | -7.3 |
|---|
| Cash from Operations | | -725.6 | 0.0 | 0.0 | -142.6 | -154.2 | -125.5 | -29.0 | 202.3 | 167.4 | 215.9 | 203.3 | 181.3 | 319.3 | 285.2 | 242.3 | 251.4 | 250.6 |
| Cash Flow From Operating Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Income | | -150.6 | -643.6 | -669.3 | -285.5 | 420.2 | -282.2 | 115.7 | -439.5 | -126.2 | -123.6 |
|---|
| Depreciation & Amortization | | 37.4 | 69.3 | 60.4 | 53.9 | 69.3 | 71.1 | 45.3 | 47.0 | 48.6 | 40.1 |
|---|
| Stock-Based Compensation | | 7.6 | 13.6 | 10.6 | 18.8 | 13.6 | 0.0 | 21.0 | 21.8 | 22.4 | 19.7 |
|---|
| Change Working Capital | | 83.8 | 82.9 | -35.6 | -68.0 | 91.3 | 51.8 | -120.6 | -54.2 | -121.5 | -51.1 |
|---|
| Change In Accounts Receivable | | 47.3 | 23.2 | -14.2 | -10.7 | 23.2 | 2.0 | -23.1 | 8.3 | 21.6 | 0.6 |
|---|
| Change In Accounts Payable | | -34.1 | 22.4 | -32.0 | -13.7 | 28.2 | 20.2 | 2.4 | 9.8 | -39.9 | -18.1 |
|---|
| Change In Inventories | | 44.2 | 0.7 | 22.1 | 14.5 | 0.7 | -25.6 | -19.4 | -50.3 | -32.6 | -50.0 |
|---|
| Other Non-cash Items | | -21.8 | 483.5 | 401.7 | 138.7 | -617.8 | 27.3 | -301.0 | 288.7 | -25.6 | -32.8 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -2,279.9 | -1,271.4 | -2,274.0 | -962.3 | -650.6 | -576.4 | -234.3 | -153.0 | -195.8 | -99.3 | -134.5 | -225.7 | -198.7 | -98.3 | -112.2 | -249.8 | -177.9 |
|---|
| Acquisitions | | 430.8 | 0.0 | 75.6 | 101.8 | 125.0 | 43.7 | 4.4 | 219.0 | -429.2 | 12.4 | -12.5 | 19.5 | 20.2 | 20.9 | -454.6 | -13.2 | -65.8 |
|---|
| Investments | | -1,601.1 | -390.9 | -1,601.1 | -1,191.0 | -475.0 | -475.0 | -821.4 | -517.2 | -200.7 | -200.4 | -220.8 | -430.4 | -625.8 | -724.5 | -345.5 | -382.5 | -660.8 |
|---|
| Sales of Investment | | 1,686.3 | 1,073.2 | 1,686.3 | 747.3 | 467.5 | 546.4 | 578.6 | 223.8 | 401.2 | 153.1 | 354.6 | 639.6 | 582.2 | 442.2 | 463.9 | 342.1 | 140.9 |
|---|
| Other Investing Activities | | 177.5 | 0.0 | 0.0 | 157.2 | 142.1 | 12.7 | -14.2 | 0.3 | 0.6 | -11.0 | 5.3 | -19.2 | -20.1 | -20.6 | 0.3 | 0.2 | 0.2 |
|---|
| Cash from Investing | | -1,943.3 | 0.0 | 0.0 | -1,147.0 | -391.0 | -448.6 | -486.9 | -227.1 | -423.9 | -145.3 | -7.9 | -16.1 | -242.3 | -380.3 | -448.1 | -303.2 | -763.4 |
| Cash Flow From Investing Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Capital Expenditure | | -30.0 | -104.0 | -211.9 | -220.7 | -104.0 | -438.2 | -644.3 | -577.5 | -610.2 | -442.0 |
|---|
| Acquisitions | | 0.0 | 92.7 | 0.0 | 0.0 | 92.7 | 0.0 | 0.0 | 0.0 | 75.6 | 0.0 |
|---|
| Investments | | -17.8 | -83.4 | -147.7 | -70.8 | -83.4 | -56.1 | -112.5 | -181.4 | -531.9 | -775.3 |
|---|
| Sales of Investment | | 109.6 | 219.0 | 260.7 | 265.1 | 219.0 | 259.3 | 389.5 | 536.3 | 365.7 | 394.8 |
|---|
| 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 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -1,000.0 | 0.0 | 0.0 | 2,949.5 | -20.5 | -30.4 | -145.1 | -387.0 | -523.0 | -483.0 | -693.0 | -495.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 3,106.6 | 255.5 | 2,106.6 | 6,102.6 | 213.1 | 70.7 | 474.8 | 564.1 | 670.0 | 468.0 | 653.0 | 695.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 23.4 | 0.0 | 0.0 | 23.8 | 22.4 | 539.7 | 76.4 | 158.0 | 97.5 | 17.7 | 21.7 | 36.9 | 100.0 | 96.2 | 5.0 | 34.4 | 598.1 |
|---|
| Repurchase of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -104.0 | -149.6 | -549.7 | -99.7 | -1.7 | -12.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -468.0 | -653.0 | -695.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 965.0 | 0.0 | 0.0 | -376.2 | 614.0 | -5.2 | 533.0 | 635.5 | 668.2 | 933.2 | 1,306.0 | 1,391.4 | 19.2 | 11.4 | 0.3 | 10.1 | 21.7 |
|---|
| Cash from Financing | | 1,958.0 | 0.0 | 0.0 | 2,597.1 | 615.9 | 504.1 | 464.3 | 406.5 | 242.7 | -104.1 | -167.9 | -311.4 | 19.5 | 106.0 | -6.7 | 44.5 | 619.8 |
| Cash Flow From Financing Activities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 7,315.3 | 768.4 | 2,048.6 | 23.6 | -1,704.5 | -112.2 | 501.3 | 613.1 | -112.4 | 1,104.6 |
|---|
| 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 | -0.8 | 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 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -711.1 | -578.7 | -711.1 | 1,307.5 | 70.5 | -69.8 | -51.7 | 381.6 | -13.7 | -33.6 | 26.4 | -147.1 | 96.8 | 11.2 | -211.7 | -6.8 | 107.3 |
|---|
| Closing Cash Balance | | 1,045.9 | 467.2 | 1,045.9 | 1,757.0 | 449.5 | 379.0 | 448.8 | 500.5 | 118.9 | 132.6 | 166.2 | 139.7 | 286.8 | 190.1 | 178.9 | 390.6 | 397.4 |
| Cash position |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Change in Cash | | 547.8 | 104.4 | -263.0 | 116.2 | 13.8 | -319.8 | -96.5 | 238.0 | -857.6 | 5.0 |
|---|
| Closing Cash Balance | | 1,028.8 | 571.6 | 467.2 | 730.2 | 481.0 | 726.1 | 1,045.9 | 1,142.4 | 904.4 | 1,762.0 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | -3,005.5 | -1,988.4 | -3,005.5 | -1,104.9 | -804.8 | -701.9 | -263.3 | 49.3 | -28.4 | 116.6 | 68.9 | -44.4 | 120.6 | 186.9 | 130.1 | 1.5 | 72.7 |
|---|
| Real Free Cash Flow | | -3,090.4 | -2,061.7 | -3,090.4 | -1,186.8 | -865.7 | -755.1 | -310.5 | -28.7 | -71.6 | 68.8 | 10.1 | -108.7 | 58.9 | 133.0 | 83.7 | -36.7 | 48.6 |
| Free Cash Flow |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Free Cash Flow | | -73.2 | -99.7 | -455.8 | -364.3 | -127.8 | -569.0 | -885.4 | -714.8 | -814.6 | -590.7 |
|---|
| Real Free Cash Flow | | -80.8 | -113.3 | -466.4 | -383.1 | -141.4 | -569.0 | -906.4 | -736.6 | -837.0 | -610.4 |