Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

Pacific Basin Shipping Limited

2343.HK

Valuace

Růst

Zdraví

Cena

$ 2.99

+0.06 (2.33%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (HKD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	4,155.3	2,084.1	2,581.6	2,296.6	3,281.6	2,972.5	1,470.9	1,585.9	1,591.6	1,488.0	1,087.4	1,260.3	1,718.5	1,708.8	1,443.1	1,342.5	1,268.5
Cost of Revenues	3,958.7	2,008.2	2,446.3	2,165.7	2,549.5	2,233.2	1,434.1	1,513.4	1,507.7	1,463.3	1,141.7	1,264.4	1,758.1	1,653.7	1,361.2	1,234.9	1,109.2
Gross Profit	196.6	76.0	135.2	131.0	732.1	739.3	36.9	72.5	83.9	24.7	-54.3	-4.1	-39.6	55.1	81.9	107.6	159.3

Revenue	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	2-2019	1-2019	4-2018	2-2018
Total Revenues	1,064.4	509.3	1,300.0	1,281.5	1,148.5	1,148.1	396.5	396.5	396.5	397.9
Cost of Revenues	1,017.6	494.7	1,224.8	1,221.5	1,098.1	1,067.5	378.4	378.4	378.4	376.9
Gross Profit	46.7	14.6	75.2	60.1	50.4	80.6	18.1	18.1	18.1	21.0

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	6.7	8.1	8.5	6.1	6.0	6.0	5.3	5.7	6.0	9.4	17.6	10.8	10.8	12.9
Depreciation & Amortization	335.2	191.1	200.7	215.0	198.6	152.2	160.1	165.9	116.3	109.3	98.8	100.1	102.6	82.8	72.4	73.6	58.1
Total Operating Expenses	7.1	7.0	2.0	6.7	14.7	12.7	4.7	5.7	-22.8	-15.0	-21.9	-15.4	8.7	17.6	10.8	34.7	25.0
Operating Income	189.5	69.0	133.2	124.3	710.1	725.8	33.4	71.8	108.4	38.6	-39.3	10.4	-80.3	38.5	87.0	63.5	136.0

Operating Income	TTM	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	2-2019	1-2019	4-2018	2-2018
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	2.8	3.9	-0.1	-0.1	-0.1	-7.2
Depreciation & Amortization	96.5	38.0	123.5	77.2	77.0	74.6	0.5	0.5	0.5	0.5
Total Operating Expenses	3.2	1.9	-1.1	3.1	2.8	8.2	-0.1	-0.1	-0.1	-7.2
Operating Income	43.6	12.7	76.3	57.0	47.5	76.7	16.7	16.7	16.7	26.7

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	19.0	11.1	13.7	12.7	8.7	0.7	3.0	5.7	3.5	3.7	2.8	4.5	10.8	14.7	17.5	0.0	0.0
Interest Expense	36.2	21.6	24.3	24.4	23.6	28.2	35.6	42.4	35.0	34.6	30.0	33.1	35.6	32.4	30.8	31.3	31.2
Other Expense	-11.2	-10.0	-0.9	-15.2	-7.6	120.5	-239.5	-45.5	-34.8	-35.3	-46.3	-27.7	-198.2	-27.5	-33.2	-31.3	-31.2
IBT	178.3	58.9	132.4	109.1	702.5	846.3	-206.2	26.2	73.5	3.3	-85.6	-17.4	-278.5	11.0	53.8	32.2	104.8
Income Tax Expense	1.2	0.7	0.7	-0.3	0.6	1.5	2.0	1.1	1.3	-0.4	1.0	1.2	1.2	1.2	1.6	0.2	0.5
Net Income	177.1	58.3	131.7	109.4	701.9	844.8	-208.2	25.1	72.3	3.6	-86.5	-18.5	-285.0	1.5	-158.5	32.0	104.3

Net Income	TTM	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	2-2019	1-2019	4-2018	2-2018
Interest Income	5.3	0.0	13.7	0.0	4.2	2.8	0.0	0.0	0.0	0.0
Interest Expense	9.9	1.9	24.3	0.0	0.0	0.0	10.6	10.6	10.6	8.8
Other Expense	-10.6	0.3	-1.9	1.0	-24.4	9.3	-10.1	-10.1	-10.1	-8.3
IBT	33.0	13.0	74.4	58.0	23.1	86.0	6.6	6.6	6.6	18.4
Income Tax Expense	0.3	0.2	0.4	0.3	0.9	0.6	0.3	0.3	0.3	0.3
Net Income	32.6	12.8	74.1	57.6	24.0	85.3	6.3	6.3	6.3	18.1

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	$0.02	$0.14	$0.18	$-0.04	$0.01	$0.02	$0.00	$-0.03	$-0.01	$-0.11	$0.00	$-0.06	$0.01	$0.04
EPS Diluted	$0.00	$0.00	$0.00	$0.02	$0.13	$0.16	$-0.04	$0.01	$0.02	$0.00	$-0.03	$-0.01	$-0.11	$0.00	$-0.06	$0.01	$0.04
Shares Outstanding	5,179.0	5,105.5	5,340.9	5,340.5	5,036.8	4,719.3	4,682.6	4,566.1	4,397.9	4,079.8	3,285.0	2,643.0	2,624.5	2,661.0	2,657.5	2,659.4	2,653.0
Diluted Shares Outstanding	5,179.0	5,214.6	5,409.2	5,413.6	5,468.2	5,419.7	4,682.6	4,656.3	4,482.1	4,160.3	3,285.0	2,643.0	2,624.5	2,661.3	2,657.5	2,659.4	2,653.3

Per Share Data	TTM	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	2-2019	1-2019	4-2018	2-2018
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.02	$0.00	$0.00	$0.00	$0.00
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.02	$0.00	$0.00	$0.00	$0.00
Shares Outstanding	5,179.0	5,130.3	5,340.9	5,340.9	5,248.9	5,368.2	4,566.1	4,566.1	4,566.1	4,397.9
Diluted Shares Outstanding	5,179.0	5,255.0	5,409.2	5,409.2	5,411.8	5,415.3	4,656.3	4,656.3	4,656.3	4,482.1

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	261.4	282.0	261.4	443.8	459.7	234.8	200.2	341.7	244.6	269.1	358.4	361.7	483.2	633.1	598.5	689.7
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.8	2.8	0.0	3.7	2.2	1.7	18.2	7.1
Total Cash & ST Investments	261.4	282.0	261.4	443.8	459.7	234.8	200.2	341.7	244.6	269.1	358.4	361.7	483.2	633.1	616.7	696.8
Accounts Receivable	92.1	130.1	92.1	0.0	0.0	0.0	0.0	0.0	4.8	2.8	0.0	235.1	144.6	1.7	101.1	111.4
Inventory	134.7	126.4	134.7	124.5	103.6	78.1	90.4	85.5	71.8	62.5	50.8	79.5	104.0	79.1	66.9	39.9
Other Current Assets	50.9	27.3	50.9	0.0	0.0	0.0	0.0	95.3	80.4	86.8	87.5	1.6	33.2	307.6	11.2	3.4
Total Current Assets	539.2	565.8	539.2	749.9	749.8	424.2	386.9	522.6	401.6	421.2	496.6	678.0	765.0	1,021.6	795.9	851.6

Current Assets	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Cash And Equivalents	295.5	282.0	250.6	261.4	215.0	443.8	516.3	459.7	226.9	234.8
Short Term Investments	0.0	0.0	10.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	295.5	282.0	260.7	261.4	215.0	443.8	516.3	459.7	226.9	234.8
Accounts Receivable	121.0	130.1	105.5	92.1	110.6	0.0	0.0	0.0	0.0	0.0
Inventory	115.0	126.4	138.4	134.7	129.1	124.5	161.0	103.6	100.5	78.1
Other Current Assets	25.9	27.3	66.0	50.9	57.5	0.0	258.1	186.5	155.3	111.4
Total Current Assets	557.4	565.8	570.6	539.2	512.3	749.9	935.4	749.8	482.7	424.2

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	1,859.9	1,778.7	1,859.9	1,862.0	1,961.3	1,731.0	1,953.2	1,807.7	1,797.6	1,653.4	1,613.7	1,587.8	1,625.3	1,274.0	1,525.2	1,518.6
Goodwill	25.3	25.3	25.3	25.3	25.3	25.3	25.3	25.3	25.3	25.3	25.3	25.3	25.3	25.3	25.3	25.3
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.7	2.9	3.0	3.8	3.9	3.8
Long-Term Investments	3.8	2.0	3.8	0.0	0.0	0.0	0.0	0.0	-4.3	-2.0	0.0	1.1	30.6	26.4	42.1	127.6
Other Long-Term Assets	8.2	42.3	4.4	11.4	9.0	9.0	28.9	10.7	5.2	9.3	10.2	15.3	5.9	5.3	4.4	28.5
Total Long-Term Assets	1,893.3	1,848.2	1,893.3	1,898.7	1,995.6	1,765.3	2,007.4	1,843.6	1,830.0	1,686.0	1,649.1	1,629.6	1,772.4	1,448.7	1,635.9	1,703.8
Total Assets	2,432.5	2,414.0	2,432.5	2,648.7	2,745.4	2,189.5	2,394.2	2,366.2	2,231.6	2,107.2	2,145.7	2,307.5	2,537.4	2,470.3	2,431.8	2,555.4

Long-Term Assets	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Net Property, Plant & Equipment	1,743.2	1,778.7	1,808.0	1,859.9	1,968.2	1,862.0	1,914.3	1,961.3	1,779.8	1,731.0
Goodwill	25.3	25.3	25.3	25.3	25.3	25.3	25.3	25.3	25.3	25.3
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	0.0	2.0	3.3	3.8	5.7	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	5.1	42.3	3.2	8.2	-1,999.2	11.4	9.5	9.0	12.4	9.0
Total Long-Term Assets	1,773.5	1,848.2	1,839.8	1,893.3	1,999.2	1,898.7	1,949.1	1,995.6	1,817.5	1,765.3
Total Assets	2,330.9	2,414.0	2,410.3	2,432.5	2,515.8	2,648.7	2,884.5	2,745.4	2,300.2	2,189.5

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	104.7	100.3	104.7	80.8	70.5	56.3	61.4	54.5	56.6	51.6	30.6	54.5	76.1	67.2	144.8	127.2
Short-Term Debt	85.5	106.4	85.5	157.7	98.0	115.5	166.2	223.7	104.1	95.7	292.7	179.1	328.6	77.8	65.3	165.7
Other Current Liabilities	162.8	142.2	162.8	188.3	188.6	113.5	85.6	103.9	104.2	113.4	132.6	65.7	3.5	62.9	3.4	9.1
Current Liabilities	353.0	349.0	353.0	426.8	357.0	285.3	313.2	382.2	264.9	260.7	455.9	383.2	505.7	261.9	213.6	302.0

Current Liabilities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Accounts Payable	92.0	100.3	99.5	104.7	91.0	80.8	93.4	70.5	66.0	56.3
Short-Term Debt	152.6	106.4	76.7	85.5	145.9	157.7	111.3	98.0	124.0	115.5
Other Current Liabilities	131.4	142.2	158.7	162.8	184.9	188.3	212.5	188.6	148.9	113.5
Current Liabilities	376.0	349.0	335.0	353.0	422.1	426.8	417.3	357.0	338.9	285.3

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	280.7	237.9	280.7	314.2	550.6	825.2	789.9	737.4	776.9	743.5	633.2	820.6	708.7	853.7	713.7	693.8
Capital Leases	65.9	82.0	65.9	93.3	60.4	76.8	92.9	0.0	0.0	0.0	0.0	18.3	23.0	151.4	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-464.7	-626.4	-602.1	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	634.5	587.4	634.5	741.3	914.2	1,125.0	1,118.3	1,135.0	1,070.5	1,066.5	1,174.8	1,305.8	1,233.2	1,138.3	946.8	1,010.5

Long-Term Liabilities	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Long-Term Debt	157.7	237.9	270.5	280.7	272.0	314.2	426.3	550.6	719.7	825.2
Capital Leases	81.2	82.0	54.3	65.9	74.7	93.3	90.2	60.4	77.2	76.8
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-530.2	-654.3
Total Liabilities	534.3	587.4	605.5	634.5	694.2	741.3	847.8	914.2	1,070.8	1,125.0

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	52.6	50.7	52.6	52.5	47.9	47.5	47.0	45.2	43.6	40.0	194.5	191.8	193.2	193.6	193.7	193.2
Retained Earnings	597.1	663.0	597.1	705.6	744.6	-11.3	208.7	202.3	154.4	150.8	213.2	231.1	526.6	537.5	708.5	720.8
Comprehensive Income	-59.7	-61.8	-59.7	0.0	0.0	0.0	0.0	-671.7	-586.9	-511.7	-450.9	-423.7	-352.3	-290.4	-343.4	-210.0
Total Common Equity	1,797.9	1,826.6	1,797.9	1,907.4	1,831.2	1,064.5	1,275.9	1,231.2	1,161.1	1,040.8	970.9	1,001.7	1,304.3	1,332.0	1,484.9	1,544.9

Total Common Equity	2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Common Stock	50.8	50.7	52.3	52.6	52.4	52.5	52.5	47.9	48.0	47.5
Retained Earnings	654.8	663.0	616.5	597.1	616.7	705.6	839.5	744.6	146.3	-11.3
Comprehensive Income	0.0	-61.8	-63.3	-59.7	-55.5	0.0	0.0	0.0	0.0	-959.4
Total Common Equity	1,796.6	1,826.6	1,804.8	1,797.9	1,821.6	1,907.4	2,036.7	1,831.2	1,229.4	1,064.5

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		366.3	344.4	366.3	471.9	648.6	940.7	956.1	961.1	881.0	839.2	926.0	999.7	1,037.2	931.5	779.0	859.5
Book Value		1,797.9	1,826.6	1,797.9	1,907.4	1,831.2	1,064.5	1,275.9	1,231.2	1,161.1	1,040.8	970.9	1,001.7	1,304.3	1,332.0	1,484.9	1,544.9

Other		2-2025	4-2024	2-2024	4-2023	2-2023	4-2022	2-2022	4-2021	2-2021	4-2020
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		1,796.6	1,826.6	1,804.8	1,797.9	1,821.6	1,907.4	2,036.7	1,831.2	1,229.4	1,064.5

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	96.9	58.3	132.4	109.1	702.5	846.3	-206.2	26.2	73.5	3.3	-85.6	-17.4	-283.7	2.7	-156.8	32.2	104.8
Depreciation & Amortization	268.0	191.1	200.7	215.0	198.6	152.2	160.1	165.9	116.3	109.3	98.8	100.1	102.6	82.8	72.4	73.6	58.1
Stock-Based Compensation	8.0	0.0	5.6	5.9	6.9	6.2	5.6	5.8	5.3	4.3	4.2	4.7	5.3	5.7	4.7	4.2	3.9
Change Working Capital	-1.3	13.9	-24.2	5.8	0.3	-42.3	32.6	-13.2	-25.6	-8.8	29.3	9.9	13.4	-28.3	3.1	-16.6	-17.3
Change In Accounts Receivable	17.3	7.0	-15.3	17.3	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
Change In Accounts Payable	0.0	-23.0	0.0	-17.3	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
Change In Inventories	-25.5	29.9	8.3	-10.3	-20.9	-25.5	12.3	-4.9	-13.7	-9.3	-11.7	28.7	24.0	-24.8	-12.5	-27.1	-5.9
Other Non-cash Items	34.8	1.4	-5.1	17.5	27.1	31.7	36.7	35.5	37.1	38.5	31.2	35.3	37.8	45.8	30.8	31.5	43.4
Cash from Operations	401.0	0.0	0.0	353.4	935.3	850.4	219.6	217.0	189.6	124.7	49.5	98.6	93.7	98.1	148.7	159.4	198.6

Cash Flow From Operating Activities	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	2-2017
Net Income	32.6	12.8	74.7	57.6	24.0	85.3	-12.5
Depreciation & Amortization	96.5	47.3	95.4	105.3	108.1	107.0	53.0
Stock-Based Compensation	0.0	0.0	2.7	2.9	2.5	3.4	2.1
Change Working Capital	9.8	12.3	-2.6	-21.7	11.3	-4.3	-8.3
Change In Accounts Receivable	-6.2	6.6	2.7	-18.0	16.9	0.4	0.0
Change In Accounts Payable	-2.5	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	18.5	5.7	12.0	-3.7	-5.6	-4.7	-15.3
Other Non-cash Items	1.9	-10.1	5.5	-10.6	22.7	-6.6	18.8
Cash from Operations	0.0	0.0	0.0	0.0	168.6	184.8	47.6

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-419.7	-116.6	-128.4	-252.1	-84.7	-224.5	-102.0	-184.0	-127.9	-219.9	-181.3	-146.4	-194.5	-458.4	-190.0	-170.1	-541.3
Acquisitions	0.0	66.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.7	71.5	3.3	-15.3	23.7	-7.0	-0.8
Investments	-5.8	-4.8	-16.4	0.0	0.0	-141.5	0.0	0.0	0.0	0.0	-34.3	-53.6	-30.0	-15.0	-24.2	-2.4	-14.4
Sales of Investment	0.0	0.0	0.0	85.0	0.0	0.0	0.0	12.5	5.4	82.9	58.2	66.4	87.1	182.6	14.6	82.5	27.6
Other Investing Activities	200.1	0.0	0.0	105.9	147.9	32.0	9.9	27.6	5.7	13.4	58.2	7.3	2.4	191.9	-71.7	61.9	66.7
Cash from Investing	-225.3	0.0	0.0	-61.2	63.2	-334.0	-92.1	-143.9	-116.8	-123.6	-98.6	-54.9	-131.7	-114.2	-247.6	-35.0	-462.2

Cash Flow From Investing Activities	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	2-2017
Capital Expenditure	-75.5	-20.6	-80.6	-47.8	-42.5	-209.5	-167.6
Acquisitions	25.2	0.0	0.0	0.0	0.0	0.0	0.0
Investments	-4.8	0.0	-16.4	0.0	0.0	0.0	-5.8
Sales of Investment	-10.8	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	54.9	136.0	9.2
Cash from Investing	0.0	0.0	0.0	0.0	12.4	-73.5	-164.2

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-122.2	0.0	0.0	-81.3	-137.1	-348.3	-257.4	-583.7	-558.4	-136.9	-439.3	-368.4	-167.2	-59.1	-60.8	-243.9	-301.0
Debt Issued	1,858.8	344.4	-21.9	-24.3	-39.6	56.2	242.1	578.6	638.5	178.7	352.6	294.6	129.7	164.8	213.2	163.5	1,160.4
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	37.6	143.8	0.0	0.1	0.0	0.0	0.0	0.3
Repurchase of Common Stock	-6.1	-47.3	-45.6	-4.8	-1.7	-2.8	-0.9	-1.3	-0.1	-1.2	-1.8	-0.5	-3.5	-6.5	-7.4	0.0	27.8
Dividends Paid	-234.5	0.0	0.0	-217.9	-716.2	-86.5	-12.9	-21.8	-14.3	0.0	-314.5	-12.4	-12.4	-12.4	-12.5	-53.4	-49.7
Other Financing Activities	62.4	0.0	0.0	-85.7	-94.1	4.6	169.6	404.6	602.8	157.3	630.0	280.8	70.4	114.8	190.8	131.0	226.1
Cash from Financing	-300.4	0.0	0.0	-389.7	-949.1	-433.0	-101.6	-202.1	30.0	56.8	18.1	-100.4	-112.5	36.8	110.2	-166.3	-96.5

Cash Flow From Financing Activities	4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	2-2017
Debt Repaid	0.0	0.0	0.0	0.0	0.0	-70.7	-51.6
Debt Issued	0.0	310.2	344.4	347.2	366.3	488.6	1,004.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-19.4	-14.0	-26.1	-19.5	-4.8	0.0	-1.2
Dividends Paid	0.0	0.0	0.0	0.0	-60.3	-174.2	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	-69.4	-10.3	142.1
Cash from Financing	0.0	0.0	0.0	0.0	-134.6	-255.2	89.3

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-124.9	-15.8	4.2	-97.4	49.2	83.4	26.1	-129.1	102.2	58.4	-31.1	-57.0	-151.5	17.7	12.0	-41.2	-359.4
Closing Cash Balance		261.4	249.3	265.6	261.4	358.8	309.6	226.3	200.2	329.2	227.0	168.7	199.7	256.7	408.2	390.5	598.5	639.7

Cash position		4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	2-2017
Net Change in Cash		-43.0	0.0	15.1	250.6	46.4	-143.9	-27.4
Closing Cash Balance		249.3	0.0	265.6	250.6	261.4	215.0	141.2

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-18.6	148.1	180.9	101.3	850.6	625.9	117.6	33.0	61.6	-95.1	-131.8	-47.8	-100.8	-360.2	-41.3	-10.8	-342.7
Real Free Cash Flow		-26.7	148.1	175.3	95.4	843.7	619.8	112.0	27.2	56.4	-99.4	-136.0	-52.5	-106.1	-365.9	-46.0	-15.0	-346.6

Free Cash Flow		4-2025	2-2025	4-2024	2-2024	4-2023	2-2023	2-2017
Free Cash Flow		65.3	41.7	95.1	85.8	126.1	-24.8	-120.0
Real Free Cash Flow		65.3	41.7	92.4	82.9	123.6	-28.2	-122.1