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

Apartment Investment and Management Company

AIV

Valuace

Růst

Zdraví

Cena

$ 4.05

+0.02 (0.25%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2014	2013	2012	2011	2010
Total Revenues	174.9	138.5	208.7	187.0	190.3	169.8	151.5	732.7	132.2	1,005.4	995.9	984.4	974.1	1,033.2	1,079.6	1,144.9
Cost of Revenues	184.9	184.9	91.0	73.7	71.8	67.6	61.5	256.0	53.6	354.6	354.9	373.3	375.7	402.2	450.0	510.2
Gross Profit	-46.4	-46.4	117.7	113.3	118.6	102.2	89.9	476.7	78.6	650.9	640.9	611.0	598.4	631.0	629.6	634.7

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	34.6	35.1	52.8	52.4	54.2	35.3	51.1	50.2	49.4	47.7
Cost of Revenues	121.8	16.9	23.2	23.1	23.9	17.7	22.6	21.2	36.8	18.3
Gross Profit	-123.5	18.2	29.6	29.3	30.3	17.7	28.6	29.0	12.6	29.4

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	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
Selling General & Admin Expenses	0.0	0.0	0.0	32.9	39.7	33.2	10.5	26.3	5.8	43.7	46.8	51.5	50.0	61.6	61.4	67.9
Depreciation & Amortization	62.4	58.3	86.4	68.8	159.0	84.7	78.0	64.0	49.4	366.2	333.1	282.6	291.9	366.8	378.0	426.1
Total Operating Expenses	-17.2	-17.2	119.2	113.3	198.6	117.9	88.4	343.9	55.1	456.9	394.1	348.7	349.3	430.8	463.3	504.2
Operating Income	-29.2	-29.2	-1.5	9.0	-268.1	27.8	27.5	441.3	23.5	194.0	246.8	262.4	249.0	200.2	166.3	130.5

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	8.4	8.2
Depreciation & Amortization	13.4	16.2	16.4	16.4	21.2	21.4	22.1	19.5	17.7	17.8
Total Operating Expenses	-89.7	23.7	24.2	24.6	30.2	29.1	29.7	28.0	12.3	26.0
Operating Income	-33.8	-5.5	5.4	4.7	0.1	-11.5	-1.1	1.0	0.3	0.1

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2014	2013	2012	2011	2010
Interest Income	8.6	8.6	9.7	9.7	4.1	2.3	0.1	71.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	74.4	59.4	70.1	37.7	73.8	52.9	27.5	133.7	19.6	194.6	196.4	221.0	237.0	246.8	-318.5	-324.6
Other Expense	1.1	13.4	-105.6	-179.1	377.5	-46.4	-43.4	-370.6	-0.2	122.3	217.6	-214.9	-216.4	-216.0	-315.6	-314.8
IBT	-0.7	-15.8	-107.1	-170.1	109.4	-18.6	-15.9	70.6	3.7	316.2	464.4	47.4	32.6	-15.8	-149.3	-184.3
Income Tax Expense	-57.6	-57.6	-11.1	-12.8	17.3	-13.6	-10.1	-0.4	0.3	-32.1	-25.2	-20.0	-2.0	-0.9	-7.2	-18.4
Net Income	546.7	546.7	-102.5	-166.2	75.7	-5.0	-5.8	60.3	3.2	315.8	430.4	20.6	207.3	132.5	-57.1	-71.7

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	3.5	1.5	1.5	2.1	2.2	2.3	2.5	2.6	2.7	2.5
Interest Expense	24.9	14.0	18.0	17.4	20.8	19.0	16.8	13.4	10.1	8.3
Other Expense	108.3	-73.9	-16.8	-16.5	-10.1	-19.7	-62.2	-10.9	-159.7	-7.9
IBT	101.9	-79.4	-11.4	-11.8	-10.0	-31.2	-63.3	-9.9	-155.3	-4.5
Income Tax Expense	-63.0	-0.1	5.6	-0.1	-2.3	-3.8	-2.2	-2.7	-1.9	-6.2
Net Income	293.2	286.7	-19.3	-13.9	-9.8	-21.9	-60.5	-10.2	-151.5	-2.3

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2014	2013	2012	2011	2010
EPS	$0.00	$0.00	$0.00	$-1.16	$0.50	$-0.03	$-0.04	$0.00	$0.02	$2.08	$2.84	$0.15	$1.47	$1.02	$-0.49	$-0.64
EPS Diluted	$0.00	$0.00	$0.00	$-1.16	$0.49	$-0.03	$-0.04	$0.00	$0.02	$2.08	$2.84	$0.15	$1.47	$1.02	$-0.49	$-0.64
Shares Outstanding	138.3	138.3	138.5	143.6	149.4	149.5	148.6	148.9	148.9	152.1	151.7	141.6	141.1	130.4	115.7	112.8
Diluted Shares Outstanding	141.1	141.1	138.5	143.6	150.8	149.5	148.6	148.9	148.9	152.1	151.7	141.6	141.1	130.4	115.7	112.8

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	$-1.07	$-0.02
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-1.07	$-0.02
Shares Outstanding	138.3	138.9	137.3	136.9	136.7	136.7	139.8	140.6	141.2	143.3
Diluted Shares Outstanding	141.1	138.9	137.3	136.9	136.7	136.7	139.8	140.6	141.2	143.3

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	109.4	141.1	122.6	206.5	233.4	289.6	5.4	36.9	76.8	61.2	50.8	29.0	56.0	84.0	91.0	111.0
Short Term Investments	3.7	0.0	5.3	64.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	109.4	141.1	122.6	206.5	233.4	289.6	5.4	36.9	76.8	61.2	50.8	29.0	56.0	84.0	91.0	111.0
Accounts Receivable	65.8	81.3	76.4	39.0	45.3	44.0	2.3	55.6	11.4	13.0	0.0	0.0	0.0	34.0	42.0	58.0
Inventory	-3.7	0.0	0.0	-17.4	0.0	0.0	0.0	42.4	18.0	0.0	0.0	27.1	0.0	0.0	0.0	0.0
Other Current Assets	-175.2	307.4	16.7	40.7	0.0	0.0	0.0	4.3	82.9	87.9	0.0	73.8	60.9	68.9	0.0	0.0
Total Current Assets	188.0	529.8	215.7	268.8	244.6	353.3	15.4	139.2	189.1	162.1	50.8	129.9	116.9	186.9	132.9	161.2

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	404.4	41.4	49.1	141.1	82.6	88.5	121.8	139.3	95.7	165.0
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	5.3	9.2	9.0
Total Cash & ST Investments	404.4	41.4	49.1	141.1	82.6	88.5	121.8	139.3	95.7	165.0
Accounts Receivable	85.7	83.1	83.9	81.3	77.3	78.6	77.4	76.4	3.3	4.2
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.3	-9.2	-9.0
Other Current Assets	372.4	302.3	303.5	307.4	27.8	20.9	18.6	0.0	20.2	27.4
Total Current Assets	862.5	426.8	436.6	529.8	187.7	188.0	217.8	215.7	155.7	251.7

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	16.9	122.3	119.7	110.3	429.8	111.1	0.0	5,723.5	5,630.3	5,755.4	0.0	5,472.8	5,391.0	5,513.0	6,029.0	6,533.0
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	13.4	13.2	13.5	14.2	3.3	7.3	13.4	23.9	20.9	23.4	0.0	4.3	1.0	0.0	0.0	0.0
Long-Term Investments	41.4	31.3	88.2	174.3	337.8	332.7	293.0	96.2	82.8	76.1	0.0	77.1	75.0	0.0	48.0	59.0
Other Long-Term Assets	1,793.4	1,255.3	1,650.1	1,613.7	191.6	12.9	938.3	207.1	155.9	215.8	0.0	412.9	495.1	701.1	305.0	308.0
Total Long-Term Assets	1,869.1	1,427.1	1,873.8	1,912.4	2,189.5	1,487.2	1,244.7	6,050.8	5,889.9	6,070.7	0.0	5,967.2	5,962.1	6,214.1	51.9	58.7
Total Assets	2,057.1	1,956.9	2,089.5	2,181.2	2,434.1	1,840.5	1,260.1	6,190.0	6,079.0	6,232.8	5,914.8	6,097.0	6,079.0	6,401.0	6,872.0	7,379.0

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	113.2	115.8	116.7	122.3	118.6	119.7	120.0	16.9	109.3	119.0
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.0	0.0	12.9	13.2	0.0	0.0	0.0	13.5	13.6	13.6
Long-Term Investments	25.0	31.1	31.1	31.3	38.4	41.4	88.2	93.4	180.8	244.7
Other Long-Term Assets	1,061.8	1,282.4	1,269.6	1,255.3	1,704.8	1,690.5	1,676.8	1,747.6	176.0	1,585.6
Total Long-Term Assets	1,214.2	1,443.0	1,436.2	1,427.1	1,879.9	1,869.1	1,902.1	1,873.8	2,095.2	1,964.6
Total Assets	2,076.8	1,869.8	1,872.8	1,956.9	2,067.6	2,057.1	2,119.9	2,089.5	2,250.9	2,216.4

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.5	36.7	36.1	41.9	43.0	31.0	33.0	27.0
Short-Term Debt	2.0	155.3	0.0	0.0	0.0	0.0	0.0	0.0	249.5	-34.4	0.0	-39.6	2.9	3.5	0.0	0.0
Other Current Liabilities	124.2	195.3	186.8	106.6	0.0	0.0	0.0	414.9	312.0	502.6	0.0	650.0	570.4	634.9	707.1	722.3
Current Liabilities	126.2	350.7	186.8	106.6	97.4	63.0	34.7	414.9	576.5	554.3	100.2	734.2	724.0	798.0	792.0	808.0

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Short-Term Debt	0.0	42.8	4.9	155.3	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	765.8	263.1	257.7	195.3	125.1	126.2	131.6	186.8	111.0	118.7
Current Liabilities	765.8	305.9	262.6	350.7	125.1	126.2	131.6	90.1	111.0	118.7

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,211.3	1,037.2	1,266.4	1,162.8	1,615.9	1,082.6	558.9	4,075.7	3,839.4	3,884.6	0.0	4,135.1	4,388.0	4,688.0	5,172.0	5,505.0
Capital Leases	243.2	121.8	118.7	114.6	435.1	100.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	106.5	101.5	110.3	119.6	124.7	131.6	148.2	67.1	32.2	5.1	0.0	38.2	87.4	69.0	0.0	0.0
Total Liabilities	1,564.4	1,644.6	1,497.9	1,389.0	1,838.1	1,277.1	741.8	4,490.6	4,415.9	4,438.9	4,292.4	4,869.3	5,112.0	5,486.0	5,964.0	6,313.0

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	952.9	1,179.3	1,205.9	1,037.2	1,371.9	1,331.7	1,301.3	1,266.4	1,237.9	1,182.3
Capital Leases	124.4	123.7	122.9	121.8	121.3	120.4	119.3	230.7	117.7	116.6
Def. Tax Liability	102.8	102.2	101.7	101.5	103.2	106.5	108.5	110.3	112.1	114.0
Total Liabilities	1,821.5	1,587.4	1,570.2	1,644.6	1,600.2	1,564.4	1,541.3	1,497.9	1,495.4	1,448.9

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	1.4	1.4	1.4	1.5	1.5	1.5	1.5	1.5	1.6	1.6	1.6	1.5	1.0	1.0	1.0	1.0
Retained Earnings	-187.0	-303.4	-116.3	49.9	-22.8	-16.8	0.0	-1,947.5	-2,367.1	-2,385.4	-159.1	-2,649.5	-2,799.0	-2,863.0	-2,841.0	-2,681.0
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	4.2	5.0	4.0	1.0	-6.0	-6.0	-5.0	-4.0	-7.0	-2.0
Total Common Equity	253.5	123.0	349.7	547.9	500.6	499.8	513.3	1,699.4	1,663.1	1,793.9	1,622.4	1,227.7	967.0	915.0	908.0	1,066.0

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	1.4	1.4	1.4	1.4	1.4	1.4	1.4	1.4	1.4	1.4
Retained Earnings	-371.0	-336.5	-317.2	-303.4	-208.9	-187.0	-126.5	-116.3	35.2	37.5
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	62.0	91.7	110.5	123.0	229.8	253.5	335.8	349.7	508.9	522.2

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,340.1	1,192.5	1,266.4	1,162.8	1,615.9	1,082.6	558.9	4,075.7	4,088.9	3,884.6	0.0	4,135.1	4,388.0	4,688.0	5,172.0	5,505.0
Book Value		492.8	312.3	591.6	792.2	596.0	563.4	518.3	1,699.4	1,663.1	1,793.9	1,622.4	1,227.7	967.0	915.0	908.0	1,066.0

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		193.3	190.8	192.1	189.3	237.6	239.2	242.7	242.0	246.6	245.2
Book Value		62.0	91.7	110.5	123.0	229.8	253.5	335.8	349.7	508.9	522.2

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2014	2013	2012	2011	2010
Net Income	-220.6	554.0	-96.0	-166.2	92.2	-5.0	-5.8	0.1	3.4	315.8	430.4	20.6	207.3	132.5	-57.1	-71.7
Depreciation & Amortization	77.1	58.3	86.4	68.8	159.0	84.7	78.0	64.0	49.4	366.2	333.1	282.6	291.9	366.8	378.0	426.1
Stock-Based Compensation	6.5	5.9	6.5	9.2	7.5	5.3	-11.5	-2.5	-0.9	7.9	7.6	5.8	5.6	4.9	5.4	7.3
Change Working Capital	6.8	-10.3	-0.9	-6.2	-26.5	-22.3	-3.1	-0.9	0.7	4.8	212.1	2.8	4.0	180.9	16.0	139.0
Change In Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-13.4	-20.7	9.0	4.6	9.0	0.4	25.6
Change In Accounts Payable	13.3	-8.3	0.0	0.0	0.0	0.0	-1.2	-2.5	0.3	-15.8	-5.6	-29.9	-28.5	-67.1	-26.0	-69.8
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	421.3	630.5	628.0	635.0	850.2	833.6	991.2
Other Non-cash Items	274.1	-542.2	62.1	157.5	-45.1	-36.5	0.4	0.4	0.6	-302.5	-606.7	9.6	-183.2	-368.3	-83.5	-243.2
Cash from Operations	62.5	0.0	0.0	50.5	204.2	12.6	47.8	57.9	53.5	392.1	376.5	321.4	325.6	316.8	258.8	257.5

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	318.7	303.0	-17.0	-11.7	-7.6	-28.8	-60.5	-10.2	-151.5	1.7
Depreciation & Amortization	13.4	12.1	16.4	16.4	21.2	21.4	22.1	19.5	17.7	17.8
Stock-Based Compensation	1.7	1.7	1.4	1.1	1.6	0.0	0.0	0.0	1.6	1.7
Change Working Capital	-7.9	0.3	2.0	-4.9	-9.3	3.4	-3.9	8.9	-6.9	8.7
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	2.5	0.6	12.4	-5.2	5.4
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	-277.2	-308.1	1.3	3.0	-2.7	20.5	52.0	1.9	149.0	1.2
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7.9	24.9

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2014	2013	2012	2011	2010
Capital Expenditure	-220.4	-99.6	-160.0	-272.5	-237.5	-177.8	-23.9	-39.3	-37.8	-387.4	-644.9	-659.8	-401.6	-359.9	-265.3	-178.9
Acquisitions	-1.9	0.0	0.0	0.0	-15.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	31.0	17.0	20.0
Investments	-54.2	0.0	0.0	0.0	-14.2	0.0	0.0	-277.6	0.0	0.0	0.0	-284.0	-51.3	-89.7	-65.0	0.0
Sales of Investment	146.3	0.0	0.0	37.5	16.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	-80.8	0.0	0.0	-25.4	130.2	-93.6	-105.4	-95.9	0.0	400.4	545.8	957.6	518.1	530.3	353.8	245.3
Cash from Investing	-211.1	0.0	0.0	-260.4	-120.8	-271.4	-129.3	-412.9	-37.8	13.0	-99.1	13.7	65.2	111.7	40.5	86.4

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	-164.4	-28.3	-26.4	-19.2	-46.2	-36.0	-36.9	-40.9	-60.3	-82.3
Acquisitions	0.0	0.0	0.0	0.0	0.0	1.1	0.2	0.2	-0.3	-2.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.4	-53.8
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	64.0	82.3
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.5	-81.7
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.4	-137.5

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2014	2013	2012	2011	2010
Debt Repaid	-112.6	0.0	0.0	85.8	-1,001.2	-35.2	-84.2	-57.9	-118.0	-659.2	-371.9	-513.6	-472.3	-447.8	-1,083.7	0.0
Debt Issued	270.4	1,192.5	-73.9	189.4	548.1	568.6	607.9	-3,458.9	104.8	863.4	4,256.6	260.7	172.3	-36.2	750.7	5,505.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.8	1.0	594.4	71.9	14.4
Repurchase of Common Stock	-55.5	-0.3	-39.9	-46.8	-23.7	0.0	0.0	0.0	0.0	0.0	-34.8	114.8	1.0	52.2	57.4	4.3
Dividends Paid	0.0	0.0	0.0	0.0	-3.0	0.0	0.0	0.0	0.0	-234.0	-216.3	-159.1	-142.9	-141.0	-107.3	-100.2
Other Financing Activities	132.2	0.0	0.0	81.6	929.6	239.9	454.3	418.1	102.1	499.4	339.1	195.2	193.7	-492.9	742.0	-232.3
Cash from Financing	65.6	0.0	0.0	119.4	-98.3	204.7	370.1	360.2	-15.9	-393.7	-283.9	-361.9	-419.5	-435.1	-319.6	-313.8

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	22.9	51.3
Debt Issued	952.9	-269.2	16.2	13.4	-179.4	40.2	30.4	23.4	62.9	106.9
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	-0.1	-0.4	-0.1	-0.4	-5.1	-3.2	-24.4	-6.6	-10.1	-14.5
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	-0.7	-0.7
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	12.1	36.1

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2014	2013	2012	2011	2010
Net Change in Cash		-83.0	234.2	33.7	-90.5	-14.8	-54.2	288.6	5.3	-0.3	11.4	-6.6	-26.8	-28.7	-6.7	-20.3	30.1
Closing Cash Balance		109.4	407.2	173.0	139.3	229.8	244.6	298.7	10.1	4.8	72.6	44.2	29.2	55.3	84.3	90.7	111.1

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		-18.2	357.1	-9.0	-95.7	62.5	1.0	-31.0	1.1	23.4	-76.5
Closing Cash Balance		407.2	425.4	68.3	77.2	173.0	110.4	109.4	140.4	139.3	115.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2014	2013	2012	2011	2010
Free Cash Flow		-157.9	-91.5	-113.0	-222.0	-33.3	-165.2	24.0	18.6	15.6	4.7	-268.4	-338.4	-76.0	-43.1	-6.5	78.6
Real Free Cash Flow		-164.5	-97.4	-119.5	-231.3	-40.8	-170.5	35.4	21.1	16.6	-3.2	-276.0	-344.2	-81.6	-48.0	-11.9	71.3

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		-178.8	-19.3	-16.8	-15.4	-45.3	-19.6	-27.2	-20.9	-52.4	-57.4
Real Free Cash Flow		-180.4	-21.0	-18.2	-16.5	-47.0	-19.6	-27.2	-20.9	-54.0	-59.1