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

Cogent Communications Holdings, Inc.

CCOI

Valuace

Růst

Zdraví

Cena

$ 18.42

+0.64 (2.76%)

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	956.6	975.8	1,036.1	940.9	599.6	589.8	568.1	546.2	520.2	485.2	446.9	404.2	380.0	348.0	317.0	305.5	263.4
Cost of Revenues	649.5	805.1	641.8	544.2	228.2	226.3	219.2	219.8	219.5	209.3	194.1	174.5	159.9	150.2	143.6	132.2	119.0
Gross Profit	307.1	170.6	394.3	396.7	371.5	363.5	348.9	326.4	300.7	275.9	252.8	229.7	220.1	197.8	173.3	173.3	144.4

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	240.5	222.7	246.2	247.0	252.3	257.2	260.4	266.2	272.1	275.4
Cost of Revenues	186.8	112.5	212.8	137.4	155.2	161.6	156.2	168.9	242.4	173.6
Gross Profit	53.7	110.3	33.5	109.6	97.1	95.7	104.3	97.2	29.7	101.8

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	275.3	163.0	162.4	158.5	146.9	133.9	127.9	120.7	113.1	107.7	87.2	79.9	77.0	72.1
Depreciation & Amortization	270.2	270.2	298.0	232.2	97.9	83.3	84.5	89.1	81.2	75.9	75.2	70.5	69.5	64.4	62.5	59.9	56.5
Total Operating Expenses	408.5	274.4	591.9	526.0	255.2	251.6	242.0	227.2	215.1	203.8	195.9	183.6	177.2	151.6	142.4	136.8	128.6
Operating Income	-101.4	-103.8	-197.6	-129.3	114.0	119.2	106.9	100.3	86.6	75.9	64.0	53.0	53.9	46.2	31.0	36.5	15.2

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	81.2	65.3
Depreciation & Amortization	58.4	60.4	75.3	76.0	67.3	85.8	74.0	70.9	67.8	86.7
Total Operating Expenses	65.2	128.4	64.9	149.9	130.3	153.5	151.4	156.6	81.2	326.0
Operating Income	-11.5	-18.1	-31.5	-40.3	-33.2	-57.8	-47.1	-59.4	-51.5	-50.6

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	19.9	23.1	39.1	35.7	3.4	1.4	1.0	9.9	5.9	3.7	1.0	1.0	0.5	2.6	1.9	0.8	1.0
Interest Expense	162.6	161.4	123.3	106.8	67.6	67.1	62.5	57.5	51.1	48.5	40.8	41.3	49.9	41.8	36.3	34.5	16.7
Other Expense	-143.6	-141.2	-62.0	1,348.8	-87.6	-47.8	-96.6	-47.6	1.0	3.9	7.2	6.9	11.0	-39.2	-34.5	2.7	-0.6
IBT	-245.0	-245.0	-259.6	1,219.5	26.4	71.4	10.3	52.7	41.4	31.1	24.3	12.7	4.5	7.0	-3.5	5.6	-0.5
Income Tax Expense	-62.8	-62.8	-55.6	-54.0	21.2	23.2	4.1	15.2	12.7	25.2	9.3	7.8	3.7	-49.7	0.8	-2.0	-1.2
Net Income	-182.2	-182.2	-204.1	1,273.4	5.1	48.2	6.2	37.5	28.7	5.9	14.9	4.9	0.8	56.7	-4.3	7.5	0.7

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	8.1	4.3	2.3	5.1	16.0	5.8	8.8	10.1	11.3	12.6
Interest Expense	44.4	43.4	39.8	35.1	37.7	28.0	29.5	23.5	34.9	29.0
Other Expense	-36.1	-34.5	-43.1	-30.0	-21.8	-22.2	7.0	-25.0	248.2	-19.8
IBT	-47.6	-52.6	-74.5	-70.3	-55.0	-80.0	-40.2	-84.4	179.7	-70.3
Income Tax Expense	-16.8	-11.1	-16.7	-18.2	-11.7	-16.9	-7.9	-19.1	-20.4	13.6
Net Income	-30.8	-41.5	-57.8	-52.0	-43.3	-63.1	-32.3	-65.3	200.2	-56.7

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	$26.88	$0.11	$1.04	$0.14	$0.82	$0.63	$0.13	$0.33	$0.11	$0.02	$1.22	$-0.09	$0.17	$0.01
EPS Diluted	$0.00	$0.00	$0.00	$26.62	$0.11	$1.03	$0.13	$0.81	$0.63	$0.13	$0.33	$0.11	$0.02	$1.21	$-0.09	$0.17	$0.01
Shares Outstanding	47.7	47.9	47.5	47.4	46.9	46.4	45.9	45.5	45.3	44.9	44.6	44.9	46.0	46.3	45.5	45.2	44.6
Diluted Shares Outstanding	47.7	47.9	47.6	47.8	47.2	47.0	46.7	46.1	45.8	45.2	44.9	45.2	46.3	47.0	45.5	45.7	44.8

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	$4.23	$-1.20
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.17	$-1.20
Shares Outstanding	47.7	47.6	47.6	47.7	47.5	47.4	47.5	47.4	47.4	47.2
Diluted Shares Outstanding	47.7	47.6	47.6	47.7	47.5	47.4	47.5	47.4	48.0	47.2

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	426.2	198.5	75.1	223.8	319.6	371.3	399.4	276.1	247.0	274.3	203.6	287.8	304.9	247.3	238.2	56.3
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	0.0	0.0	0.0
Total Cash & ST Investments	426.2	198.5	75.1	223.8	319.6	371.3	399.4	276.1	247.0	274.3	203.6	287.8	304.9	247.3	238.2	56.3
Accounts Receivable	195.5	180.1	319.3	44.1	41.9	44.2	40.5	41.7	39.1	33.6	30.7	33.1	30.6	24.0	25.0	23.7
Inventory	0.0	0.0	0.0	52.1	9.0	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	67.7	103.5	119.3	45.9	39.0	40.9	35.8	32.5	20.0	19.7	17.0	18.8	18.8	10.0	10.1	8.7
Total Current Assets	689.5	482.1	513.6	365.9	409.6	456.3	475.7	350.3	306.1	327.6	251.3	339.6	354.3	281.3	273.3	88.6

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	226.3	213.7	153.8	198.5	279.2	384.4	118.4	113.8	109.7	192.4
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	226.3	213.7	153.8	198.5	279.2	384.4	118.4	113.8	109.7	192.4
Accounts Receivable	184.0	181.5	172.6	180.1	181.1	195.5	230.2	319.3	341.6	387.4
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	56.4	51.6
Other Current Assets	69.5	165.8	96.3	103.5	109.1	109.5	124.5	80.6	130.0	133.4
Total Current Assets	479.8	561.0	422.7	482.1	569.4	689.5	473.2	513.6	581.3	713.2

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	1,912.7	1,988.5	1,899.4	626.0	559.6	530.0	442.4	375.3	381.3	361.6	360.1	360.8	341.2	311.2	308.0	280.5
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	471.9	471.0	472.8	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
Long-Term Investments	243.6	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 Long-Term Assets	-379.9	231.5	325.8	18.2	15.4	14.1	13.7	11.5	5.6	6.4	6.2	12.4	8.8	14.1	16.4	7.0
Total Long-Term Assets	2,654.7	2,691.0	2,698.0	644.3	575.0	544.1	456.4	389.5	404.5	410.3	411.5	422.1	400.8	325.3	324.4	287.5
Total Assets	3,344.2	3,173.1	3,211.6	1,010.2	984.6	1,000.5	932.1	739.9	710.6	737.9	662.8	761.8	755.1	606.5	597.7	376.1

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	2,031.4	2,051.1	2,016.4	1,988.5	1,910.6	1,912.7	1,909.4	1,899.4	1,982.0	2,023.0
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	469.7	470.1	470.6	471.0	471.5	471.9	472.4	472.8	54.4	56.1
Long-Term Investments	136.2	0.0	0.0	0.0	0.0	0.0	0.0	302.3	-66.4	-116.8
Other Long-Term Assets	31.1	188.4	211.1	509.3	252.6	270.1	290.5	23.4	22.1	62.7
Total Long-Term Assets	2,668.5	2,709.6	2,698.0	2,968.8	2,634.7	2,654.7	2,672.3	2,960.2	2,380.4	2,449.5
Total Assets	3,148.3	3,270.5	3,120.7	3,173.1	3,204.1	3,344.2	3,145.4	3,473.8	2,961.7	3,162.7

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	38.5	39.8	48.4	27.2	11.9	9.8	11.1	8.5	11.6	11.6	12.4	13.3	14.1	14.7	14.2	16.0
Short-Term Debt	83.0	78.4	132.6	29.2	29.2	26.9	18.3	7.1	7.2	6.6	6.2	14.6	98.1	10.5	11.7	6.1
Other Current Liabilities	191.4	100.1	144.0	59.0	34.9	53.2	56.0	55.2	51.0	45.4	46.0	27.8	27.3	22.4	18.0	19.5
Current Liabilities	313.0	253.3	373.3	120.3	81.0	94.4	89.7	75.3	74.5	67.9	68.9	60.0	143.7	51.7	47.8	41.7

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	28.4	49.2	55.9	39.8	53.1	38.5	45.9	48.4	29.4	30.3
Short-Term Debt	80.1	77.5	80.7	78.4	77.8	83.0	130.6	154.1	263.3	291.3
Other Current Liabilities	129.0	116.7	146.9	100.1	149.8	191.4	244.1	273.1	63.0	94.2
Current Liabilities	237.5	243.3	283.4	253.3	280.6	313.0	420.6	373.3	355.7	415.8

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,437.0	2,258.5	1,695.6	1,325.9	1,232.0	1,184.4	1,030.8	788.2	711.0	695.2	575.2	596.2	398.0	384.9	374.6	176.8
Capital Leases	714.2	897.6	882.6	410.8	369.9	341.6	266.6	163.8	157.5	142.0	136.0	166.5	161.8	137.9	134.7	111.7
Def. Tax Liability	406.3	398.3	471.5	0.0	0.0	0.0	0.0	-1.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	2,928.7	2,950.3	2,602.1	1,528.8	1,357.7	1,293.6	1,135.8	888.9	813.1	791.1	675.1	678.0	561.6	446.8	433.7	224.3

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	2,568.1	2,588.2	2,280.4	2,258.5	2,169.8	2,151.2	1,720.3	1,695.6	1,696.2	1,712.0
Capital Leases	0.0	954.6	920.4	897.6	809.4	797.3	905.0	750.0	882.6	912.8
Def. Tax Liability	351.5	362.5	379.7	398.3	383.0	406.3	436.5	733.7	388.3	424.5
Total Liabilities	3,187.4	3,223.9	2,977.9	2,950.3	2,880.5	2,928.7	2,644.8	2,864.3	2,519.6	2,623.5

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	-174.3	-376.3	17.1	-1,074.6	-909.9	-807.8	-684.6	-609.5	-554.7	-478.9	-431.8	-370.4	-316.9	-338.3	-324.5	-332.0
Comprehensive Income	-21.1	-30.7	-14.4	-19.2	-11.0	-1.3	-12.3	-10.9	-4.6	-17.2	-14.7	-6.5	2.1	0.7	-0.6	1.0
Total Common Equity	415.5	222.8	609.6	-518.6	-373.1	-293.2	-203.7	-149.0	-102.5	-53.3	-12.3	83.8	193.5	159.8	164.0	151.8

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	-675.5	-584.9	-477.5	-376.3	-284.6	-174.3	-94.5	17.1	-136.7	-34.8
Comprehensive Income	-1.4	-1.2	-18.9	-30.7	-12.3	-21.1	-19.4	-14.4	-19.8	-15.6
Total Common Equity	-39.2	46.7	142.8	222.8	323.6	415.5	500.6	609.6	442.1	539.2

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		2,234.3	2,336.9	1,828.2	1,355.1	1,261.3	1,211.3	1,049.0	795.2	718.2	701.8	581.5	610.8	496.1	395.4	386.3	182.9
Book Value		415.5	222.8	609.6	-518.6	-373.1	-293.2	-203.7	-149.0	-102.5	-53.3	-12.3	83.8	193.5	159.8	164.0	151.8

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		-39.2	46.7	142.8	222.8	323.6	415.5	500.6	609.6	442.1	539.2

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	45.8	-182.2	-204.1	1,273.4	5.1	48.2	6.2	37.5	28.7	5.9	14.9	4.9	0.8	56.7	-4.3	7.5	0.7
Depreciation & Amortization	299.5	270.2	298.0	232.2	92.2	89.2	83.5	80.2	81.2	75.9	75.2	70.5	69.5	64.4	62.5	59.9	56.5
Stock-Based Compensation	24.6	0.0	25.7	26.9	24.4	26.8	23.5	18.5	17.7	13.3	10.7	11.5	9.6	8.7	8.3	7.7	6.6
Change Working Capital	-80.7	-50.5	-30.3	-12.1	53.2	11.2	-9.6	1.2	-5.2	-4.5	3.8	-4.6	-1.6	-2.9	5.6	-2.0	2.3
Change In Accounts Receivable	-21.6	8.8	43.0	0.0	-2.8	1.4	-2.7	1.1	-3.2	-4.2	-3.2	1.1	-3.9	-6.3	1.2	-1.6	-1.6
Change In Accounts Payable	33.7	-50.4	2.9	29.0	20.6	9.9	-3.3	5.0	-0.1	-2.6	10.3	-2.6	4.5	6.2	4.4	6.1	7.5
Change In Inventories	17.6	0.0	0.0	0.0	0.0	0.0	-2.8	-3.7	-0.4	1.1	-2.9	-2.9	-2.3	-3.6	0.5	-0.9	-50.6
Other Non-cash Items	-19.1	16.9	-46.4	-1,433.6	-17.8	-23.4	36.5	-0.8	0.4	-3.6	-6.0	-6.2	-8.4	5.1	5.1	1.6	3.8
Cash from Operations	-104.1	0.0	0.0	17.3	173.7	170.3	140.3	148.8	133.9	111.7	108.0	83.8	73.0	81.9	79.9	75.8	71.5

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	-30.8	-41.5	-57.8	-52.0	-43.3	-63.1	-32.3	-65.3	200.2	-56.7
Depreciation & Amortization	58.4	60.4	75.3	76.0	67.3	85.8	74.0	70.9	67.8	86.7
Stock-Based Compensation	4.8	8.9	4.7	8.0	0.0	7.9	0.0	7.0	6.7	7.4
Change Working Capital	-17.4	-8.7	-51.2	26.8	-27.9	-22.9	-20.4	40.8	-54.5	-46.6
Change In Accounts Receivable	8.3	-1.2	-7.3	9.0	2.6	28.3	-13.1	25.3	-35.4	1.7
Change In Accounts Payable	0.0	-9.4	-35.9	18.1	0.0	-29.9	0.0	79.1	19.3	-52.2
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	18.5	-0.9
Other Non-cash Items	-2.8	-5.1	2.2	-3.9	3.2	-4.6	-33.0	-1.0	-262.8	-6.9
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-48.7	-52.4

Cash Flow From Investing Activities	TTM	2025	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-158.6	-187.6	-129.6	-79.0	-69.9	-56.0	-47.0	-49.9	-45.8	-45.2	-35.6	-60.0	-49.0	-44.3	-45.9	-52.8
Acquisitions	32.9	0.0	2.2	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
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	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	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	329.2	0.0	204.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.1	0.1	0.1	0.0	0.5
Cash from Investing	199.1	0.0	76.7	-79.0	-69.9	-56.0	-47.0	-49.9	-45.8	-45.2	-35.5	-59.9	-49.0	-44.2	-45.8	-52.2

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	-37.0	-36.3	-56.2	-58.1	-46.1	-59.2	-48.8	-40.9	-43.6	-25.4
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	12.3	4.3	16.2	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	87.5	87.5
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	60.1	62.1

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-440.2	0.0	0.0	-77.4	-420.8	-482.4	-213.2	-9.1	-10.3	-11.2	-23.2	-271.5	-110.2	-11.2	-16.8	0.0	-19.1
Debt Issued	816.7	2,336.9	508.8	550.4	514.6	532.4	375.4	262.9	87.3	27.6	143.6	242.2	224.9	111.8	25.9	203.4	202.1
Issuance of Common Stock	1.0	0.0	0.0	1.2	0.0	0.0	241.7	0.0	71.6	1.2	125.5	249.0	214.6	0.0	2.8	0.0	0.0
Repurchase of Common Stock	-7.2	-16.7	-8.0	0.0	0.0	0.0	-4.5	0.0	-6.6	-1.8	-4.5	-39.4	-58.6	0.0	-1.3	-3.0	0.0
Dividends Paid	-185.3	0.0	0.0	-181.7	-169.9	-150.3	-129.4	-112.6	-97.9	-81.7	-68.2	-66.3	-54.2	-35.4	-9.5	0.0	0.0
Other Financing Activities	491.3	0.0	0.0	1.2	445.8	491.8	-10.5	143.8	-9.4	-3.8	-21.2	-0.7	-18.2	71.1	-2.4	155.6	0.3
Cash from Financing	81.3	0.0	0.0	-257.9	-144.8	-140.8	-116.0	22.0	-52.5	-97.3	8.3	-128.8	-26.6	24.6	-27.2	152.6	-18.9

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	-18.8	-41.3
Debt Issued	2,648.2	-17.4	304.6	24.1	89.3	13.4	383.4	22.7	19.1	11.4
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.4	0.4
Repurchase of Common Stock	0.0	-5.2	-11.5	0.0	0.0	0.0	-8.0	0.0	0.8	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-46.4	-45.1
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.4	0.4
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-64.7	-86.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		182.3	-22.8	114.1	-162.1	-52.7	-42.7	-28.1	123.3	29.1	-27.3	70.7	-84.2	-17.1	57.6	9.1	181.9	0.4
Closing Cash Balance		426.2	205.1	227.9	113.8	275.9	328.6	371.3	399.4	276.1	247.0	274.3	203.6	287.8	304.9	247.3	238.2	56.3

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		-21.2	-80.4	122.8	-43.9	-88.2	-110.1	263.0	49.5	-52.3	-77.9
Closing Cash Balance		205.1	226.3	306.7	184.0	227.9	316.1	426.2	163.3	113.8	166.1

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-262.7	-198.1	-203.6	-112.3	94.7	100.3	84.4	101.9	84.0	65.9	62.7	48.2	13.0	32.8	35.6	30.0	18.7
Real Free Cash Flow		-287.3	-198.1	-229.4	-139.2	70.3	73.5	60.8	83.4	66.3	52.6	52.0	36.7	3.4	24.1	27.3	22.3	12.1

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		-43.0	-33.2	-100.2	-21.7	-31.6	-79.5	-70.9	-21.7	-92.3	-77.8
Real Free Cash Flow		-47.8	-42.1	-104.9	-29.8	-31.6	-87.3	-70.9	-28.6	-99.0	-85.2