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

American Assets Trust, Inc.

AAT

Valuace

Růst

Zdraví

Cena

$ 18.41

-0.71 (-3.80%)

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	436.2	436.2	457.9	441.2	422.6	375.8	344.6	366.7	330.9	315.0	295.1	275.6	260.0	255.1	235.5	209.8	129.0
Cost of Revenues	169.6	169.6	167.7	164.0	152.4	129.8	121.1	132.0	121.5	116.7	107.9	98.0	91.2	90.0	86.1	59.9	36.0
Gross Profit	266.6	266.6	290.1	277.2	270.2	246.1	223.5	234.8	209.4	198.3	187.2	177.6	168.8	165.1	149.4	149.9	93.0

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	110.1	109.6	107.9	108.6	113.5	122.8	110.9	110.7	112.5	111.2
Cost of Revenues	44.7	43.3	40.3	41.3	43.9	42.4	40.3	41.1	43.7	41.3
Gross Profit	65.4	66.3	67.6	67.3	69.6	80.4	70.5	69.6	68.8	69.9

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	36.0	32.1	29.9	26.6	24.9	22.8	21.4	17.9	20.1	18.5	17.2	15.6	13.9	8.8
Depreciation & Amortization	127.3	127.3	125.5	119.5	122.7	115.9	108.7	96.1	107.1	83.3	71.3	63.4	66.6	66.8	61.9	57.6	38.0
Total Operating Expenses	120.7	120.7	160.9	155.5	155.5	146.2	134.9	121.1	129.9	104.7	89.2	83.5	85.1	84.0	77.4	91.1	46.5
Operating Income	145.9	145.9	129.2	121.7	114.7	99.9	88.6	113.7	79.5	93.6	97.9	94.2	83.7	81.1	71.9	58.8	46.5

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	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	9.5	8.9
Depreciation & Amortization	32.0	32.0	32.8	30.5	30.7	33.5	31.0	30.2	29.9	29.9
Total Operating Expenses	42.2	41.5	41.6	-4.7	39.5	42.6	39.7	39.1	39.4	38.7
Operating Income	23.2	24.8	26.0	72.0	30.0	37.8	30.8	30.5	29.4	31.1

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	4.3	4.3	9.0	2.2	0.2	0.3	0.4	0.7	0.2	0.5	0.1	0.1	0.2	0.1	0.3	0.0	0.1
Interest Expense	78.1	78.1	74.5	64.7	58.2	58.6	53.4	54.0	52.2	53.8	51.9	47.3	53.0	58.0	57.3	56.5	46.8
Other Expense	-73.8	-73.8	-55.5	-56.0	-58.9	-63.3	-53.0	-53.5	-0.1	0.3	-0.4	7.0	0.4	-0.5	-0.6	12.0	2.4
IBT	72.1	72.1	73.7	65.7	55.9	36.6	35.6	60.2	27.2	40.1	45.6	53.9	31.1	22.6	13.9	14.2	4.4
Income Tax Expense	0.8	0.8	0.9	1.0	0.9	0.7	0.0	0.8	0.3	0.2	0.6	0.3	0.5	0.6	1.0	67.8	42.0
Net Income	71.4	71.4	72.8	50.4	55.9	36.6	35.6	60.2	27.2	40.1	45.6	53.9	31.1	22.6	51.6	2.9	4.4

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	0.9	1.1	1.0	1.3	5.5	2.0	1.0	0.6	0.7	0.6
Interest Expense	19.8	19.8	19.8	18.8	23.8	18.2	16.3	16.3	16.3	16.3
Other Expense	-18.9	-18.7	-18.7	-17.4	-18.3	-16.3	-15.3	-5.7	-14.9	-15.7
IBT	4.3	6.1	7.2	54.5	11.8	21.6	15.5	24.9	14.5	15.1
Income Tax Expense	0.1	0.2	0.1	0.4	0.2	0.2	0.2	0.3	19.6	16.6
Net Income	4.2	5.9	7.1	54.1	11.6	21.3	15.3	24.6	10.5	11.8

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	$1.06	$0.72	$0.47	$0.46	$0.84	$0.58	$0.62	$0.72	$0.87	$0.52	$0.38	$0.90	$0.08	$0.12
EPS Diluted	$0.00	$0.00	$0.00	$0.84	$0.57	$0.47	$0.46	$0.84	$0.42	$0.62	$0.72	$0.86	$0.51	$0.38	$0.90	$0.08	$0.12
Shares Outstanding	60.6	60.6	60.3	60.2	76.2	60.0	59.8	54.1	47.0	46.7	45.3	44.4	42.0	39.5	38.7	36.7	35.0
Diluted Shares Outstanding	76.8	76.7	76.5	76.3	76.2	76.2	76.1	70.8	64.1	64.1	63.2	62.3	59.9	57.5	57.1	54.2	35.0

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	$0.17	$0.20
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.17	$0.15
Shares Outstanding	60.6	60.5	60.5	60.8	60.4	60.3	60.3	60.3	60.2	60.2
Diluted Shares Outstanding	76.8	76.7	76.7	76.7	76.6	60.3	60.3	76.5	60.2	76.3

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	114.9	425.7	82.9	49.6	139.5	137.3	99.3	48.0	82.6	44.8	39.9	59.4	49.0	42.5	112.7	42.0
Short Term Investments	8.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	28.2	28.2	0.0
Total Cash & ST Investments	114.9	425.7	82.9	49.6	139.5	137.3	99.3	48.0	82.6	44.8	39.9	59.4	49.0	42.5	141.0	42.0
Accounts Receivable	97.7	95.0	96.8	95.0	90.2	6.9	12.0	9.3	9.9	9.3	7.5	6.7	7.3	6.4	6.8	43.4
Inventory	-8.5	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
Other Current Assets	-212.5	77.5	10.5	0.0	0.0	0.0	0.0	9.3	9.3	10.0	11.6	11.0	9.1	7.4	32.5	46.9
Total Current Assets	212.5	598.1	190.2	144.6	229.7	146.0	121.5	66.6	101.8	64.1	59.1	77.1	65.4	56.3	180.3	132.2

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	138.7	143.7	143.9	425.7	533.0	114.9	98.6	82.9	90.0	84.7
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	8.0	12.6	11.9
Total Cash & ST Investments	138.7	143.7	143.9	425.7	533.0	114.9	98.6	82.9	90.0	84.7
Accounts Receivable	93.6	92.8	94.3	95.0	98.6	97.7	98.5	96.8	96.9	96.4
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.0	-12.6	-11.9
Other Current Assets	0.0	0.0	0.0	77.5	0.0	0.0	10.3	10.5	0.0	0.0
Total Current Assets	232.4	236.6	238.2	598.1	631.6	212.5	207.3	190.2	186.9	181.1

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	20.3	19.0	2,726.8	23.9	26.3	29.4	4.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1,452.7	943.1
Goodwill	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
Intangible Assets	18.0	15.6	20.5	64.2	70.3	67.1	76.8	38.6	30.4	30.3	37.1	43.7	50.7	0.0	0.0	0.0
Long-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	39.8
Other Long-Term Assets	2,742.2	2,624.8	39.2	2,755.1	2,691.7	2,574.9	2,587.2	2,093.1	2,127.6	1,892.6	1,882.3	1,821.0	1,716.4	1,771.2	76.3	2.2
Total Long-Term Assets	2,780.4	2,659.4	2,786.5	2,843.3	2,788.2	2,671.3	2,668.9	2,131.7	2,158.0	1,922.9	1,919.4	1,864.7	1,767.0	1,771.2	1,529.0	985.1
Total Assets	2,992.9	3,273.4	2,984.7	2,987.9	3,017.9	2,817.3	2,790.3	2,198.3	2,259.9	1,986.9	1,978.4	1,941.8	1,832.4	1,827.6	1,709.3	1,117.4

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	17.9	17.7	18.4	19.0	19.6	20.3	20.9	21.5	22.1	22.7
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	12.6	14.1	15.6	15.6	16.8	18.0	19.2	57.2	59.9	61.1
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	8.0	12.6	11.9
Other Long-Term Assets	2,679.1	2,687.3	2,695.6	2,640.6	2,728.3	2,742.2	2,740.7	2,715.8	2,741.8	2,747.5
Total Long-Term Assets	2,709.7	2,719.1	2,729.6	2,675.2	2,764.7	2,780.4	2,780.9	2,794.5	2,823.9	2,831.4
Total Assets	2,942.1	2,955.7	2,967.8	3,273.4	3,396.3	2,992.9	2,988.2	2,984.7	3,010.7	3,012.5

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	70.2	63.7	61.3	66.0	64.5	59.3	62.6	46.6	38.1	32.4	31.8	50.9	37.1	29.5	30.3	0.0
Short-Term Debt	525.0	325.0	0.0	34.1	0.0	99.2	0.0	62.3	-12.9	20.0	30.0	-9.8	93.0	-6.4	0.0	0.0
Other Current Liabilities	-516.0	-16.2	8.9	-22.0	-22.7	-26.0	-25.6	-10.2	6.6	-4.6	-4.6	5.5	-3.5	4.9	0.0	14.3
Current Liabilities	115.7	397.6	98.1	108.7	72.4	165.0	70.9	117.8	44.6	58.5	67.8	56.4	135.2	34.4	30.3	14.3

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	69.6	66.6	57.8	63.7	74.1	70.2	65.3	61.3	71.0	63.0
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	9.3	9.2	8.9	12.2	9.1	9.0	8.9	-24.5	0.8	1.7
Current Liabilities	105.8	100.2	93.1	101.0	109.4	115.7	100.6	98.1	79.9	71.6

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,691.0	1,706.2	1,712.9	1,614.0	1,649.2	1,307.6	1,357.7	1,228.4	1,325.0	1,041.5	1,029.7	1,062.8	952.2	1,044.7	943.5	894.8
Capital Leases	37.1	20.6	23.3	25.7	27.9	30.1	5.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.8	0.8	0.8	0.9	1.0	0.6	0.3	0.1	0.1	0.3	0.2	0.2	0.2	0.3	0.0	0.0
Total Liabilities	1,847.3	2,149.0	1,831.0	1,802.4	1,807.8	1,563.9	1,496.7	1,395.8	1,415.7	1,148.4	1,149.5	1,175.2	1,145.9	1,141.9	1,029.6	962.2

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	1,706.5	1,705.9	1,706.0	2,031.2	2,130.9	1,713.0	1,712.9	1,712.9	1,712.8	1,712.8
Capital Leases	19.5	19.3	20.0	20.6	21.3	22.0	22.6	23.3	23.9	24.5
Def. Tax Liability	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.9
Total Liabilities	1,827.7	1,821.8	1,815.4	2,149.0	2,258.4	1,847.3	1,832.8	1,831.0	1,842.1	1,836.3

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.5	0.5	0.5	0.5	0.4	0.4	0.4	0.4	0.0
Retained Earnings	-289.5	-304.3	-280.2	-251.2	-217.8	-176.6	-144.4	-128.8	-97.3	-77.3	-64.1	-60.3	-44.1	-25.6	-28.0	0.0
Comprehensive Income	8.6	4.8	8.3	10.6	2.9	1.8	5.7	10.6	11.5	11.8	-0.3	0.1	0.0	0.0	-234.6	-222.0
Total Common Equity	1,192.2	1,175.9	1,197.9	1,221.3	1,239.0	1,271.4	1,313.9	803.0	833.7	809.6	799.6	735.3	648.5	638.4	626.0	121.9

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	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6
Retained Earnings	-313.6	-297.5	-282.4	-304.3	-293.0	-289.5	-281.2	-280.2	-270.8	-262.7
Comprehensive Income	2.1	2.8	3.6	4.8	4.5	8.6	9.3	8.3	12.1	11.5
Total Common Equity	1,169.2	1,184.1	1,198.4	1,175.9	1,186.6	1,192.2	1,199.6	1,197.9	1,209.3	1,214.7

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,728.0	2,031.2	1,712.9	1,648.1	1,649.2	1,406.8	1,357.7	1,290.8	1,325.0	1,061.5	1,059.7	1,062.8	1,045.2	1,044.7	943.5	894.8
Book Value		1,145.7	1,124.3	1,153.7	1,185.5	1,210.1	1,253.4	1,293.7	802.5	844.1	838.6	828.9	766.6	686.6	685.7	679.7	155.1

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		-54.8	-50.3	-46.0	-51.6	-48.6	-46.6	-44.2	-44.2	-40.6	-38.6
Book Value		1,169.2	1,184.1	1,198.4	1,175.9	1,186.6	1,192.2	1,199.6	1,197.9	1,209.3	1,214.7

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	60.2	71.4	72.8	64.7	55.9	36.6	35.6	60.2	27.2	40.1	45.6	53.9	31.1	22.6	13.9	14.2	2.2
Depreciation & Amortization	121.0	127.3	125.5	119.5	123.3	116.3	108.3	96.2	107.1	83.3	71.3	63.4	66.6	66.8	61.9	57.6	38.0
Stock-Based Compensation	8.1	7.4	7.1	8.8	8.7	8.5	6.3	4.5	3.0	4.7	2.4	2.9	3.7	2.8	2.9	2.6	0.0
Change Working Capital	-1.8	-1.0	2.9	-1.0	-0.5	19.6	-9.8	-2.1	-0.3	6.7	2.5	-1.6	3.3	0.7	-2.5	-3.6	-1.6
Change In Accounts Receivable	-1.2	0.7	-1.8	-0.9	-0.4	2.3	-4.9	-1.1	-0.3	-1.1	-2.3	-1.0	0.3	0.0	0.1	-3.6	0.2
Change In Accounts Payable	1.5	-1.2	5.6	0.8	-1.2	15.3	-2.1	6.0	-3.3	7.6	1.4	-1.1	1.4	1.2	-1.8	2.5	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	-1.7	-1.0	2.3	0.5	2.1	0.8	1.6	-0.4	-22.7	-2.7	-119.8
Other Non-cash Items	140.2	-37.9	-1.2	-3.3	-8.3	-14.7	-31.8	-4.8	-0.5	0.3	0.8	-0.7	-0.7	-0.1	-0.6	9.1	9.8
Cash from Operations	204.7	0.0	0.0	188.8	179.1	168.3	127.0	153.8	136.5	145.9	122.7	110.7	105.6	92.7	75.9	65.4	48.3

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	4.2	5.9	7.1	54.1	11.6	21.3	15.3	24.6	13.5	15.1
Depreciation & Amortization	32.0	32.0	32.8	30.5	30.7	33.5	31.0	30.2	29.9	29.9
Stock-Based Compensation	2.2	1.8	1.7	1.7	1.8	2.0	1.7	1.6	2.6	2.1
Change Working Capital	-0.6	-1.7	7.5	-6.2	-4.2	6.7	-0.5	0.9	-8.0	5.8
Change In Accounts Receivable	0.3	-0.7	-0.3	1.4	-0.1	-1.4	-0.1	-0.2	0.0	-0.8
Change In Accounts Payable	-2.0	-0.5	8.8	-7.5	-5.3	8.4	1.5	1.0	-8.4	7.4
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	2.7	2.5	0.1	-43.2	0.8	-11.2	11.7	-2.6	0.5	-1.5
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	38.8	51.8

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-65.2	-72.3	-70.2	-83.0	-113.8	-104.6	-63.5	-88.3	-54.4	-47.5	-59.6	-134.2	-144.7	-55.7	-34.6	-242.5	-37.5
Acquisitions	0.0	0.0	0.0	0.0	0.0	104.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-274.0	15.2	0.0
Investments	0.0	0.0	0.0	0.0	0.0	-47.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	87.6	-33.1	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	47.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	27.6	5.0	0.0
Other Investing Activities	-6.0	0.0	0.0	-6.9	-52.5	-312.2	-5.6	-510.9	-9.9	-283.1	-3.9	6.9	-8.2	-2.6	-0.9	23.7	8.0
Cash from Investing	-71.2	0.0	0.0	-89.9	-166.3	-312.3	-69.1	-599.2	-64.3	-330.6	-63.5	-127.3	-152.8	-58.3	-194.3	-231.7	-29.5

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	-17.6	-17.4	-20.8	-16.4	-19.2	-24.4	-15.7	-10.9	-18.8	-19.8
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	-0.9	-1.3
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-19.7	-21.1

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-186.0	0.0	0.0	39.0	-111.0	-255.4	-51.0	-143.8	-117.1	-360.1	-181.0	-271.0	-235.3	-95.4	-198.6	-321.5	-26.3
Debt Issued	225.8	2,031.2	318.3	103.8	109.9	497.8	100.1	210.6	82.9	623.6	182.8	267.9	252.9	95.9	299.8	370.2	921.2
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	515.4	-0.2	29.9	9.6	72.8	104.1	25.3	0.0	602.0	0.0
Repurchase of Common Stock	-0.8	-2.4	-1.4	-0.8	0.0	0.0	0.0	209.0	-0.2	623.0	184.0	265.0	250.0	93.0	0.0	84.5	0.0
Dividends Paid	-81.1	0.0	0.0	-80.2	-98.2	-88.9	-76.5	-80.6	-70.2	-67.5	-64.1	-59.4	-54.3	-49.5	-48.5	-46.1	0.0
Other Financing Activities	-32.1	0.0	0.0	-24.3	106.5	488.7	99.2	-2.4	81.0	-3.3	-2.9	-10.3	-6.9	-1.4	295.2	-81.7	25.2
Cash from Financing	-103.3	0.0	0.0	-65.5	-102.7	144.4	-28.3	497.5	-106.8	221.9	-54.3	-2.9	57.6	-28.0	48.1	237.1	-1.1

Cash Flow From Financing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	4-2023	3-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	1,706.5	0.6	-0.1	-325.1	-99.7	417.9	23.9	0.7
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-2.4	0.0	0.0	0.0	0.0	0.0	-0.8	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	-4.1	-25.4
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	-0.8	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	-26.3	-25.4

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		30.2	-296.3	342.8	33.3	-90.0	0.5	29.6	52.2	-34.7	37.2	4.9	-19.4	10.4	6.5	-70.2	70.8	17.8
Closing Cash Balance		114.9	129.4	425.7	82.9	49.6	139.5	139.0	109.5	57.3	92.0	44.8	39.9	59.4	49.0	42.5	112.7	42.0

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		-9.4	-5.0	-0.2	-281.7	-107.3	418.1	16.3	15.7	-7.1	5.3
Closing Cash Balance		129.4	138.7	143.7	143.9	425.7	533.0	114.9	98.6	82.9	90.0

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		139.5	94.9	136.9	105.8	65.3	63.7	63.5	65.5	82.1	98.4	63.0	-23.5	-39.1	37.1	41.4	-177.2	10.8
Real Free Cash Flow		131.5	87.5	129.8	96.9	56.6	55.2	57.2	61.0	79.1	93.6	60.6	-26.3	-42.7	34.2	38.5	-179.8	10.8

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		23.0	23.1	28.4	20.4	21.5	28.0	43.6	43.8	20.1	32.0
Real Free Cash Flow		20.8	21.3	26.7	18.8	19.7	26.0	41.9	42.2	17.5	29.9