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

Compañía de Minas Buenaventura S.A.A.

BVN

Valuace

Růst

100

Zdraví

Cena

$ 36.59

-0.22 (-0.63%)

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	1,736.1	1,742.5	1,154.6	823.8	824.8	900.5	676.5	867.9	1,167.4	1,274.4	1,068.8	951.9	1,165.2	1,285.4	1,563.5	1,556.6	1,103.8
Cost of Revenues	891.9	993.6	591.5	732.6	763.5	813.1	652.6	799.6	983.0	980.3	825.0	951.8	949.5	1,016.8	943.2	654.8	504.0
Gross Profit	844.2	748.9	563.1	91.2	61.3	87.3	23.9	68.3	184.4	294.1	243.8	0.1	215.6	268.7	620.3	901.9	599.8

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	627.1	431.8	369.5	307.7	299.6	331.1	277.1	246.8	253.8	211.3
Cost of Revenues	292.3	246.6	204.2	148.8	144.1	218.1	179.3	176.9	203.5	211.8
Gross Profit	334.8	185.2	165.2	158.9	155.5	113.1	97.8	69.9	50.3	-0.5

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	0.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	49.6	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	90.4	88.0	88.4	85.7	100.6	106.3	107.7	103.4	106.0	117.7	94.2	119.5	147.0	154.3
Depreciation & Amortization	139.5	147.9	150.8	201.6	176.8	3.7	-4.4	3.8	2.8	48.4	-365.9	2.6	0.1	4.0	147.4	94.5	71.7
Total Operating Expenses	223.8	128.9	115.2	70.1	105.1	102.4	98.3	124.2	136.4	153.4	111.6	136.4	154.0	129.8	198.5	196.6	162.2
Operating Income	620.4	620.0	445.7	21.1	131.8	198.4	-74.4	-2.4	53.8	105.5	132.2	-147.6	61.6	132.3	418.2	705.2	437.6

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	20.6	21.8
Depreciation & Amortization	45.4	36.4	29.0	28.5	43.1	25.4	34.4	41.5	36.6	78.0
Total Operating Expenses	48.7	32.7	77.4	65.1	109.5	-173.3	31.2	23.0	19.2	26.1
Operating Income	286.1	152.5	87.9	93.9	45.9	286.3	66.6	46.9	31.1	-29.5

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	53.7	48.3	11.5	2.1	14.4	6.0	2.4	9.7	9.7	5.5	6.8	11.0	8.4	6.6	9.5	11.8	8.2
Interest Expense	65.5	63.1	46.5	39.6	54.1	60.6	37.8	42.2	38.5	34.6	31.6	27.6	11.3	11.0	8.3	11.8	12.3
Other Expense	350.0	353.4	127.8	61.4	-7.4	-97.3	-55.9	-41.2	-31.3	-19.1	-362.7	-198.3	-23.2	-122.1	462.3	4.0	-18.6
IBT	970.3	973.4	573.4	82.5	124.4	101.1	-130.3	-43.5	22.5	92.5	-255.2	-351.3	35.5	12.5	885.4	1,176.5	843.7
Income Tax Expense	128.4	129.0	156.2	43.0	0.0	-23.7	25.4	-25.6	26.9	18.0	53.5	14.8	66.0	86.6	142.6	212.8	116.3
Net Income	784.7	787.1	402.7	19.9	124.4	124.8	-155.7	-17.9	-4.5	60.8	-323.5	-317.2	-76.1	-101.7	684.7	861.4	662.9

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	33.6	4.4	5.5	10.2	19.8	3.7	2.2	1.7	3.0	2.1
Interest Expense	16.6	16.3	16.3	16.3	23.0	13.0	15.4	14.0	75.8	13.4
Other Expense	154.2	68.7	57.6	69.5	12.9	57.7	29.9	27.2	-18.0	3.9
IBT	440.3	221.2	145.5	163.3	58.8	344.0	96.5	74.1	3.2	-25.6
Income Tax Expense	26.6	41.7	44.2	15.9	28.9	98.1	22.0	7.1	45.1	-1.3
Net Income	385.9	167.4	91.3	140.1	33.6	236.9	70.7	61.4	-9.8	-28.0

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	$0.08	$0.49	$0.36	$-0.44	$-0.05	$-0.01	$0.24	$-1.27	$-1.25	$-0.30	$-0.40	$2.69	$3.39	$2.61
EPS Diluted	$0.00	$0.00	$0.00	$0.08	$0.49	$0.36	$-0.44	$-0.05	$-0.01	$0.24	$-1.27	$-1.25	$-0.30	$-0.40	$2.69	$3.39	$2.61
Shares Outstanding	254.0	254.0	254.0	254.0	254.0	350.1	350.1	350.1	350.1	254.0	254.2	254.2	254.2	254.2	254.2	254.4	254.0
Diluted Shares Outstanding	254.0	254.0	254.0	254.0	254.0	350.1	350.1	350.1	350.1	254.0	254.2	254.2	254.2	254.2	254.2	254.4	254.0

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	$-0.04	$-0.11
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.04	$-0.11
Shares Outstanding	254.0	254.0	254.0	253.2	254.0	254.0	254.0	254.0	254.0	254.0
Diluted Shares Outstanding	254.0	254.0	254.0	254.0	254.0	254.0	254.0	254.0	254.0	254.0

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	171.5	478.4	219.8	253.9	377.0	235.4	210.0	369.2	214.6	80.5	78.5	78.5	61.9	186.7	481.0	600.8
Short 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	54.5	52.2	50.2
Total Cash & ST Investments	171.5	478.4	219.8	253.9	377.0	235.4	210.0	369.2	214.6	80.5	78.5	78.5	61.9	241.2	533.1	600.8
Accounts Receivable	235.9	260.9	255.5	249.9	255.9	250.7	319.6	236.1	330.0	289.0	265.8	335.4	297.8	387.5	268.5	203.4
Inventory	85.4	79.6	76.5	88.3	86.3	77.3	98.0	135.9	132.3	120.9	101.5	150.3	175.7	163.1	150.4	82.1
Other Current Assets	22.4	19.5	26.0	28.2	20.4	25.7	21.0	19.9	25.0	11.4	23.8	39.3	16.5	11.8	17.5	63.8
Total Current Assets	515.3	838.4	577.8	620.4	739.5	589.2	648.6	761.1	701.9	501.9	469.6	603.5	551.9	803.7	969.4	971.7

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	485.7	588.5	648.0	478.4	457.9	171.5	174.0	219.8	221.8	202.4
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	485.7	588.5	648.0	478.4	457.9	171.5	174.0	219.8	221.8	202.4
Accounts Receivable	352.4	279.3	278.4	260.9	251.6	232.9	257.5	248.7	190.0	190.6
Inventory	90.8	92.5	81.8	79.6	79.6	85.4	69.9	83.3	86.6	83.1
Other Current Assets	13.2	19.7	32.4	19.5	16.8	25.5	27.3	26.0	37.8	49.6
Total Current Assets	942.1	980.0	1,040.5	838.4	805.9	515.3	528.6	577.8	516.5	507.0

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	1,687.9	1,889.8	1,600.3	1,535.2	1,537.9	1,650.4	1,754.4	1,847.6	1,949.6	1,960.0	1,747.6	1,715.5	1,515.5	1,134.3	743.3	532.6
Goodwill	0.0	34.0	34.0	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	0.0	24.8	25.8	19.7	20.4	20.9	20.5	0.0	0.0	10.5	0.0	4.6	0.0	0.0	74.4	86.3
Long-Term Investments	2,181.1	1,548.4	2,140.0	1,521.0	1,422.3	1,488.8	1,488.2	1,473.4	1,536.9	1,536.6	2,044.0	2,224.4	2,358.4	2,436.2	1,927.0	1,404.7
Other Long-Term Assets	23.3	620.9	24.1	700.8	677.4	156.5	121.0	96.8	26.0	231.5	41.9	76.7	30.5	61.1	94.2	68.4
Total Long-Term Assets	4,077.3	4,209.5	3,956.0	3,882.8	3,822.3	3,390.5	3,458.7	3,456.1	3,631.0	3,764.5	4,077.6	4,068.8	4,008.5	3,785.0	2,984.6	2,330.7
Total Assets	4,592.5	5,047.9	4,533.8	4,503.2	4,561.8	3,979.6	4,107.3	4,217.2	4,332.8	4,266.4	4,547.2	4,672.3	4,560.4	4,588.7	3,954.0	3,302.4

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	2,104.3	2,005.5	1,934.2	1,889.8	1,778.0	1,687.9	1,630.7	1,600.3	1,563.1	1,567.6
Goodwill	0.0	0.0	0.0	34.0	0.0	0.0	0.0	34.0	681.0	708.7
Intangible Assets	64.5	64.9	58.4	24.8	58.7	58.8	60.5	25.8	24.3	23.7
Long-Term Investments	2,259.0	2,257.1	1,564.2	1,548.4	2,189.0	2,181.1	2,148.0	2,140.0	1,536.0	1,538.6
Other Long-Term Assets	22.4	22.6	732.9	620.9	23.2	23.3	25.7	24.1	24.3	23.7
Total Long-Term Assets	4,512.1	4,421.3	4,289.7	4,209.5	4,148.0	4,077.3	3,999.7	3,956.0	3,958.4	3,980.2
Total Assets	5,454.2	5,401.3	5,330.2	5,047.9	4,953.8	4,592.5	4,528.3	4,533.8	4,474.9	4,487.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	170.9	295.0	293.6	248.0	259.6	180.0	166.2	188.1	233.4	273.4	247.1	254.0	304.0	199.6	142.4	93.0
Short-Term Debt	33.6	9.2	36.3	0.0	50.0	65.8	55.0	95.0	96.2	55.0	285.3	40.0	64.9	135.3	1.0	2.0
Other Current Liabilities	160.7	175.5	85.5	131.6	451.2	43.5	265.7	116.1	112.7	45.5	66.3	107.9	12.5	10.8	2.6	149.9
Current Liabilities	368.5	479.7	441.6	379.6	844.9	360.4	565.4	399.2	521.2	445.1	651.0	473.4	386.2	350.0	320.7	253.6

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	248.9	238.9	181.8	295.0	266.9	235.5	171.5	238.4	221.2	205.6
Short-Term Debt	8.7	8.8	9.4	11.0	35.9	35.2	31.2	34.2	0.0	34.7
Other Current Liabilities	158.0	137.5	228.9	173.7	87.7	91.1	189.6	162.7	142.9	105.9
Current Liabilities	415.6	385.2	420.1	479.7	444.0	368.5	401.4	441.6	373.9	347.1

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	650.2	617.6	664.1	703.5	878.6	506.6	306.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	105.1	56.5
Capital Leases	8.1	80.6	8.2	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
Def. Tax Liability	31.3	43.1	30.4	32.4	46.7	38.3	29.0	31.4	15.8	12.3	12.7	21.6	0.0	74.0	17.7	25.1
Total Liabilities	1,304.3	1,488.2	1,364.6	1,340.3	2,023.3	1,179.8	1,139.1	1,187.7	1,269.2	1,219.2	1,157.9	910.1	727.8	624.3	530.9	458.4

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	701.9	851.4	852.5	617.6	646.7	658.4	668.1	751.8	591.0	688.5
Capital Leases	0.0	77.3	79.4	80.6	82.3	8.1	8.0	8.2	8.7	95.2
Def. Tax Liability	47.8	49.9	48.5	43.1	34.5	31.3	31.2	30.4	29.1	30.5
Total Liabilities	1,552.3	1,678.4	1,704.3	1,488.2	1,422.7	1,304.3	1,314.4	1,364.6	1,295.3	1,281.6

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	751.3	751.3	815.3	750.5	750.5	750.5	750.5	750.5	750.5	750.5	750.5	750.5	750.5	750.5	750.5	750.5
Retained Earnings	1,955.1	2,225.6	1,841.5	1,841.8	1,239.5	1,503.8	1,639.7	1,675.9	1,728.8	1,690.1	2,024.9	2,328.4	2,421.2	2,566.8	2,056.0	1,506.7
Comprehensive Income	195.2	195.3	195.2	197.4	159.1	153.9	162.1	162.7	149.5	161.2	165.2	164.7	163.0	163.9	-33.2	-40.3
Total Common Equity	3,120.0	3,390.7	3,006.5	3,008.9	2,368.3	2,627.5	2,771.5	2,808.3	2,848.0	2,821.1	3,161.1	3,464.1	3,555.2	3,702.1	3,164.2	2,607.9

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	751.3	751.3	815.3	751.3	751.3	751.3	751.3	751.3	750.5	750.5
Retained Earnings	2,550.0	2,382.8	2,455.0	2,225.6	2,192.0	1,955.1	1,884.4	1,841.5	1,851.4	1,879.4
Comprehensive Income	195.3	195.3	31.8	195.3	195.3	195.2	195.2	195.2	195.2	195.2
Total Common Equity	3,715.0	3,547.9	3,456.6	3,390.7	3,357.1	3,120.0	3,049.3	3,006.5	3,016.4	3,044.3

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		692.0	626.8	706.6	703.5	928.6	572.4	55.0	95.0	96.2	55.0	285.3	40.0	2.7	0.0	106.1	58.5
Book Value		3,288.2	3,559.7	3,169.2	3,162.9	2,538.5	2,799.9	2,968.2	3,029.6	3,063.6	3,047.2	3,389.2	3,762.1	3,832.5	3,964.4	3,423.1	2,844.1

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		186.8	175.0	169.3	169.0	174.0	168.2	164.5	162.8	163.2	161.3
Book Value		3,715.0	3,547.9	3,456.6	3,390.7	3,357.1	3,120.0	3,049.3	3,006.5	3,016.4	3,044.3

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	105.2	796.0	403.7	19.9	602.9	-4.5	60.8	-308.7	-366.0	-30.5	-74.2	684.7	861.4	662.9
Depreciation & Amortization	157.9	147.9	166.6	0.0	176.8	1.3	0.0	0.0	0.0	360.3	4.0	147.4	94.5	71.7
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	121.1	202.0	-464.5	-464.8	-255.0
Change Working Capital	-37.4	0.0	0.0	0.0	-91.0	0.0	0.0	0.0	0.0	-121.1	-202.0	-107.6	-106.6	-88.9
Change In Accounts Receivable	33.5	0.0	0.0	0.0	27.7	0.0	0.0	0.0	0.0	-41.6	0.0	-83.9	-49.1	-80.2
Change In Accounts Payable	-64.5	0.0	0.0	0.0	-29.4	0.0	0.0	0.0	0.0	-14.6	-100.3	57.2	51.0	33.1
Change In Inventories	-23.6	0.0	0.0	8.0	0.3	0.0	0.0	0.0	0.0	-64.9	-101.8	-21.1	-90.1	-64.2
Other Non-cash Items	180.2	-363.0	-84.3	207.2	-631.5	3.2	-60.8	308.7	366.0	254.8	482.2	64.9	139.3	104.3
Cash from Operations	286.9	0.0	0.0	227.1	41.7	-3.2	60.8	-308.7	-366.0	415.8	305.7	335.7	567.5	527.7

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	391.2	167.7	95.4	140.1	33.6	244.4	70.8	61.4	-2.5	-24.5
Depreciation & Amortization	45.4	36.4	35.2	28.5	60.4	43.8	34.4	41.5	36.6	51.3
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	0.0	0.0	0.0	0.0	0.0	80.9	-15.1	-59.8	4.9	32.6
Change In Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	27.4	4.2	0.0	16.6
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	67.1	-18.0	-67.0	0.0	20.5
Change In Inventories	0.0	0.0	0.0	0.0	0.0	6.1	-8.9	3.9	8.0	-26.6
Other Non-cash Items	-199.1	-17.5	4.8	-147.2	84.0	-218.7	11.3	-24.1	110.6	4.5
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	71.6	88.2

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-297.5	-482.9	-337.7	-238.7	-152.0	-90.3	-71.5	-101.9	-109.0	-257.5	-359.7	-205.8	-283.2	-498.6	-442.7	-304.6	-230.2
Acquisitions	40.0	2.3	0.0	27.0	343.3	0.0	-13.5	0.0	0.0	0.0	0.0	0.0	-2.9	-7.0	-58.6	7.9	0.0
Investments	-2.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-80.4	0.0	0.0	-277.5	-37.6
Sales of Investment	1.6	0.0	0.0	0.2	1.6	3.6	0.0	0.0	0.0	0.0	0.0	0.0	-57.3	52.9	3.7	60.4	0.0
Other Investing Activities	2.4	0.0	0.0	5.9	12.8	0.4	22.8	-3.7	-8.5	119.4	-5.2	-135.9	72.9	24.5	10.1	-5.4	-62.5
Cash from Investing	-258.4	0.0	0.0	-205.5	205.8	-86.3	-62.2	-105.6	-117.6	-138.2	-364.9	-341.7	-351.0	-428.1	-487.5	-519.2	-330.3

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	-151.6	-137.2	-111.4	-82.7	-102.0	-95.4	-84.9	-57.8	-95.0	-59.8
Acquisitions	0.5	1.2	0.3	0.3	0.0	210.0	4.7	2.6	30.2	2.5
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.5
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	1.1	0.0	0.2	0.2
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.2	1.4
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-64.8	-58.1

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-24.5	0.0	0.0	-31.0	-54.6	-107.0	-11.3	-102.6	-95.0	-300.0	-443.0	-90.0	-42.2	-260.2	-1.1	-2.0	-226.1
Debt Issued	-6.8	626.8	-79.8	34.2	-170.5	463.2	528.6	62.6	93.8	341.2	212.7	335.3	79.6	262.9	-105.0	49.6	284.6
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	200.5	0.0	0.0	260.2	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	-1.2	0.0	0.0	-0.5	0.0	0.0	0.0
Dividends Paid	-18.5	0.0	0.0	-18.5	-18.5	0.0	0.0	-22.1	-22.9	-22.1	-7.6	0.0	-8.6	-78.8	-152.7	-142.5	-156.2
Other Financing Activities	-13.5	0.0	0.0	-6.1	-297.3	532.3	-24.0	24.1	43.8	381.7	226.8	304.4	99.4	-36.8	21.4	-15.8	53.3
Cash from Financing	-59.3	0.0	0.0	-55.7	-370.5	425.3	-35.3	-100.6	-74.1	59.6	-24.5	214.4	48.5	-116.1	-132.3	-160.3	-329.1

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	-1.0	-1.2
Debt Issued	710.6	-149.6	-1.6	235.1	-55.8	-9.4	-7.3	-7.3	-7.8	-6.6
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	-7.7	-9.4
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.8	-10.6

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-30.8	51.4	258.6	-34.1	-123.1	141.6	25.4	-159.2	154.6	134.0	2.0	0.0	27.2	-124.8	-284.1	-112.0	-131.6
Closing Cash Balance		171.5	529.8	478.4	219.8	253.9	377.0	235.4	210.0	369.2	214.6	80.5	78.5	78.5	61.9	186.7	470.8	582.9

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		44.1	-102.8	-59.4	169.5	20.5	286.3	-2.4	-45.8	-2.0	19.4
Closing Cash Balance		529.8	485.7	588.5	648.0	478.4	457.9	171.5	174.0	219.8	221.8

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-10.6	105.0	148.3	-11.6	-110.3	-90.3	-71.5	-101.9	-112.2	-196.7	-668.4	-571.8	132.6	-192.8	-107.0	262.9	297.6
Real Free Cash Flow		-10.6	105.0	148.3	-11.6	-110.3	-90.3	-71.5	-101.9	-112.2	-196.7	-668.4	-571.8	11.5	-394.9	357.6	727.6	552.6

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		85.9	49.4	31.0	-61.3	77.1	85.4	25.1	-40.7	-23.4	28.4
Real Free Cash Flow		85.9	49.4	31.0	-61.3	77.1	85.4	25.1	-40.7	-23.4	28.4