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

Cousins Properties Incorporated

CUZ

Valuace

Růst

Zdraví

Cena

$ 22.29

+0.14 (0.52%)

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	993.8	993.8	856.8	802.9	762.3	755.1	740.3	657.5	475.2	466.2	259.2	381.6	361.4	210.7	148.3	178.5	228.5
Cost of Revenues	421.7	730.4	280.7	266.4	258.4	259.5	250.9	222.1	164.7	163.9	96.9	156.2	155.9	90.5	56.4	77.9	96.7
Gross Profit	572.1	263.4	576.1	536.4	503.9	495.6	489.5	435.4	310.5	302.3	162.3	225.5	205.4	120.2	91.9	100.6	131.8

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	255.0	248.3	240.1	250.3	225.3	209.2	213.0	209.2	197.0	198.8
Cost of Revenues	190.3	80.0	74.2	77.2	72.9	66.0	70.6	157.4	63.3	64.8
Gross Profit	64.7	168.3	165.9	173.2	152.4	143.2	142.3	51.8	133.7	134.0

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	32.3	28.3	29.3	27.0	37.0	22.0	27.5	25.6	17.1	19.8	21.9	23.2	30.6	52.5
Depreciation & Amortization	415.4	415.4	365.0	314.9	295.6	288.1	288.6	257.1	181.4	196.7	97.9	135.5	141.0	76.3	52.4	54.1	59.1
Total Operating Expenses	347.4	40.4	401.6	536.4	323.9	317.4	315.7	294.2	203.4	224.3	123.5	152.5	159.8	98.2	66.8	80.7	116.8
Operating Income	224.7	223.0	174.5	190.9	183.6	180.4	178.1	136.1	67.7	78.0	38.8	73.0	45.6	22.0	25.2	19.8	20.2

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	7.5	8.3
Depreciation & Amortization	107.1	105.3	100.9	102.1	93.6	89.8	95.4	86.2	79.4	79.5
Total Operating Expenses	9.2	114.8	110.6	112.8	102.9	99.0	104.3	9.9	86.9	87.8
Operating Income	55.5	53.5	55.3	60.3	49.5	43.7	38.0	41.9	46.3	46.0

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	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
Interest Expense	116.8	0.0	122.5	105.5	72.5	67.0	60.6	54.0	39.4	33.5	26.7	30.7	29.1	21.7	23.9	27.8	37.2
Other Expense	-183.4	-181.7	-127.9	-107.1	-16.1	98.6	60.0	-106.8	-4.6	-4.7	-38.8	-4.7	-8.5	-16.9	-13.7	-108.8	-12.4
IBT	41.3	41.3	46.6	83.8	167.4	279.0	238.1	29.3	63.1	39.8	-26.7	37.5	8.0	-16.6	-12.5	-116.7	-34.5
Income Tax Expense	0.0	0.0	0.0	0.0	-112.2	69.6	65.7	-72.3	-16.1	-176.5	-105.8	-88.0	0.0	0.0	0.1	-0.2	-1.1
Net Income	40.5	40.5	46.0	83.0	279.6	209.4	172.4	101.6	79.2	216.3	79.1	125.5	52.0	121.8	45.7	-128.4	-14.6

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	27.0
Interest Expense	0.0	41.5	38.5	36.8	33.1	30.8	29.7	28.9	27.5	27.0
Other Expense	-58.8	-44.7	-40.7	-39.3	-35.7	-32.3	-30.1	-28.5	-28.1	-27.1
IBT	-3.3	8.8	14.7	21.1	13.8	11.4	8.0	13.5	18.9	19.5
Income Tax Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.1
Net Income	-3.5	8.6	14.5	20.9	13.6	11.2	7.8	13.3	18.8	19.4

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	$0.55	$1.86	$1.41	$1.16	$0.79	$0.75	$2.08	$1.24	$2.32	$0.88	$3.04	$1.28	$-4.96	$-0.57
EPS Diluted	$0.00	$0.00	$0.00	$0.55	$1.86	$1.41	$1.16	$0.78	$0.74	$2.08	$1.24	$2.32	$0.88	$3.04	$1.28	$-4.96	$-0.57
Shares Outstanding	167.6	167.9	153.4	151.7	150.1	148.7	148.3	128.1	105.1	103.9	63.5	54.0	51.1	36.1	26.0	25.9	25.4
Diluted Shares Outstanding	167.6	168.7	154.0	152.0	150.4	148.9	148.6	129.8	106.9	105.8	64.0	54.0	51.1	36.1	26.0	25.9	25.4

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	$0.12	$0.13
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.12	$0.13
Shares Outstanding	167.6	168.0	167.9	167.8	157.5	152.1	152.1	151.9	151.8	151.8
Diluted Shares Outstanding	167.6	168.7	168.8	168.6	158.2	152.8	152.6	152.4	152.1	152.0

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	6.0	7.3	6.0	5.1	8.9	4.3	15.6	2.5	148.9	35.7	2.0	0.0	1.0	176.9	4.9	7.6
Short Term Investments	27.6	0.0	0.0	112.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	167.1
Total Cash & ST Investments	6.0	7.3	6.0	5.1	8.9	4.3	15.6	2.5	148.9	35.7	2.0	0.0	1.0	176.9	4.9	174.7
Accounts Receivable	237.6	243.6	220.5	192.7	167.4	158.6	126.0	96.9	72.6	67.1	78.1	68.7	51.7	49.4	48.5	48.4
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.1	0.0	-8.4	0.0	0.0	-3.6	0.0	0.0	-167.1
Other Current Assets	-243.6	0.0	0.0	0.0	0.0	0.0	0.0	5.2	60.7	24.1	16.0	8.5	31.0	6.8	4.9	15.5
Total Current Assets	271.2	250.9	226.5	197.8	177.6	296.6	504.2	99.6	282.2	118.5	96.0	77.1	80.1	233.0	58.3	71.5

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	4.7	416.8	5.3	7.3	76.1	6.0	5.5	6.0	6.9	8.0
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	4.7	416.8	5.3	7.3	76.1	6.0	5.5	6.0	6.9	8.0
Accounts Receivable	275.6	265.9	255.5	243.6	238.1	237.6	226.1	220.5	216.4	208.8
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	0.0	0.0	0.0	0.0	0.0	27.6	0.0	0.0	0.0	0.0
Total Current Assets	280.2	682.8	260.8	250.9	314.2	271.2	231.5	226.5	223.4	216.8

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	10.2	20.5	56.1	19.9	19.5	17.2	17.8	14.9	12.2	15.8	13.5	10.6	8.7	4.8	963.9	1,088.4
Goodwill	1.7	1.7	1.7	1.7	1.7	1.7	1.7	1.7	1.7	1.7	3.6	3.9	4.1	4.8	0.0	0.0
Intangible Assets	96.8	170.3	109.0	134.6	166.9	187.5	256.0	144.2	184.5	243.9	121.0	159.4	166.8	28.5	0.0	0.0
Long-Term Investments	160.9	185.5	143.8	112.8	77.8	125.5	133.9	161.9	101.4	179.4	102.6	100.5	107.1	97.9	160.6	167.1
Other Long-Term Assets	25.9	8,173.2	7,088.6	7,070.2	48.7	5.8	59.4	39.1	3.1	29.1	18.8	19.1	29.9	14.8	52.7	44.3
Total Long-Term Assets	7,429.4	8,551.2	7,399.2	7,339.2	7,134.4	6,810.8	6,647.3	4,046.7	3,922.4	4,053.1	2,501.8	2,590.2	2,193.1	891.2	1,177.2	1,299.8
Total Assets	7,700.5	8,802.1	7,634.5	7,537.0	7,312.0	7,107.4	7,151.4	4,146.3	4,204.6	4,171.6	2,597.8	2,667.3	2,273.2	1,124.2	1,235.5	1,371.3

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	20.4	21.0	21.0	20.5	21.3	22.0	22.6	21.2	18.7	18.9
Goodwill	1.7	1.7	1.7	1.7	1.7	1.7	1.7	1.7	1.7	1.7
Intangible Assets	170.0	157.5	163.7	170.3	92.0	96.8	103.9	109.0	114.4	120.2
Long-Term Investments	215.5	192.4	191.5	185.5	182.1	160.9	155.2	143.8	141.3	139.0
Other Long-Term Assets	8,212.6	7,996.5	8,024.6	8,173.2	7,159.2	7,148.0	7,168.1	8.7	14.0	95.0
Total Long-Term Assets	8,620.2	8,369.1	8,402.5	8,551.2	7,456.3	7,429.4	7,451.5	7,407.9	7,362.0	7,378.9
Total Assets	8,900.5	9,051.9	8,663.4	8,802.1	7,770.5	7,700.5	7,683.0	7,634.5	7,585.3	7,595.8

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	236.8	0.0	0.0	271.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Short-Term Debt	821.5	0.0	0.0	2,334.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	-821.5	337.2	299.8	-2,334.6	224.5	198.9	231.1	110.2	137.9	109.3	73.1	86.7	76.7	34.8	36.1	32.4
Current Liabilities	531.1	656.3	516.4	399.7	299.0	261.2	283.4	151.4	175.3	142.6	102.9	109.9	102.4	46.6	40.1	36.6

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	266.6	241.6
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	0.0	0.0	429.1	0.0	0.0
Other Current Liabilities	307.2	278.2	293.3	337.2	269.7	236.8	216.8	-464.0	-301.3	-241.6
Current Liabilities	642.9	602.1	628.6	656.3	566.0	531.1	497.1	516.4	475.5	414.1

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	2,586.7	3,145.7	2,511.0	2,334.6	2,237.5	2,221.3	2,223.0	1,062.6	1,093.2	1,380.9	721.3	792.3	630.1	425.4	539.4	509.5
Capital Leases	87.9	50.0	53.3	53.1	49.5	58.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	-175.5	0.0	0.0	0.0	-74.5	-62.3	-52.3	-41.3	-37.4	-33.3	-29.8	-23.3	-25.8	-11.9	0.0	0.0
Total Liabilities	3,223.0	3,932.0	3,086.2	2,890.1	2,711.6	2,611.9	2,723.6	1,325.1	1,379.5	1,657.4	914.4	993.9	814.2	481.3	595.4	578.4

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	3,359.5	3,526.9	3,070.8	3,145.7	2,711.2	2,636.6	2,613.2	2,081.9	2,471.8	2,477.1
Capital Leases	0.0	50.1	50.1	50.0	50.0	87.9	90.0	53.3	53.4	53.3
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-216.6	-208.9	-210.2
Total Liabilities	4,142.8	4,250.7	3,826.3	3,932.0	3,330.9	3,223.0	3,168.0	3,086.2	3,008.0	2,991.5

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	152.1	167.7	154.3	154.0	151.3	151.1	149.3	430.7	430.4	403.7	220.3	220.1	193.2	107.7	107.3	107.0
Retained Earnings	-1,202.2	-1,280.5	-1,125.4	-1,013.3	-985.3	-1,078.3	-1,137.2	-1,129.4	-1,121.6	-1,214.1	-124.4	-180.8	-164.7	-260.1	-274.2	-114.2
Comprehensive Income	2.8	-0.1	2.2	1.8	0.0	0.0	0.0	-6.9	-6.9	-6.9	0.0	0.0	-94.8	-169.6	-169.6	-169.6
Total Common Equity	4,453.6	4,846.7	4,524.2	4,625.7	4,566.8	4,467.1	4,359.3	2,765.9	2,772.0	2,455.6	1,683.4	1,673.5	1,457.4	620.3	603.7	760.1

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	168.0	168.0	167.9	167.7	152.1	152.1	152.1	154.3	154.3	154.3
Retained Earnings	-1,401.7	-1,355.4	-1,314.7	-1,280.5	-1,240.1	-1,202.2	-1,160.8	-1,125.4	-1,095.6	-1,066.4
Comprehensive Income	0.0	0.0	0.0	-0.1	-0.1	2.8	3.2	2.2	5.7	5.6
Total Common Equity	4,734.8	4,778.1	4,813.8	4,846.7	4,416.0	4,453.6	4,490.9	4,524.2	4,554.7	4,581.4

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		2,674.7	3,145.7	2,511.0	2,334.6	2,237.5	2,221.3	2,223.0	1,062.6	1,093.2	1,380.9	721.3	792.3	630.1	425.4	539.4	509.5
Book Value		4,477.5	4,870.2	4,548.3	4,646.9	4,600.4	4,495.5	4,427.8	2,821.2	2,825.1	2,514.2	1,683.4	1,673.5	1,459.0	643.0	640.2	792.9

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		22.9	23.1	23.3	23.5	23.6	23.9	24.1	24.2	22.6	22.9
Book Value		4,734.8	4,778.1	4,813.8	4,846.7	4,416.0	4,453.6	4,490.9	4,524.2	4,554.7	4,581.4

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	59.5	-0.7	46.0	83.8	167.4	279.0	238.1	152.7	80.8	220.0	80.1	125.6	53.0	126.8	47.9	-123.5	-12.0
Depreciation & Amortization	340.5	415.4	365.0	314.9	295.6	288.1	288.6	257.1	181.4	196.7	145.3	135.5	141.0	76.5	52.4	54.1	60.0
Stock-Based Compensation	13.5	16.5	14.8	12.0	10.1	7.5	5.3	3.8	3.4	3.0	2.2	0.0	0.0	0.0	2.2	2.1	2.3
Change Working Capital	-6.0	-12.4	22.1	0.7	-7.4	15.7	-7.8	44.5	-5.6	5.9	-18.6	-6.5	8.4	15.2	3.9	-0.2	3.3
Change In Accounts Receivable	-10.3	-8.8	-2.1	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
Change In Accounts Payable	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	-10.9	-10.9
Change In Inventories	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
Other Non-cash Items	324.5	-16.3	-47.6	-43.1	-100.6	-39.9	-53.5	-43.3	-30.0	-42.5	-22.9	-103.0	-60.0	-81.2	-1.2	114.1	17.2
Cash from Operations	361.1	0.0	0.0	368.4	365.2	389.5	351.1	303.2	229.0	211.6	111.3	151.7	142.4	137.3	95.3	55.6	79.7

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	-3.3	8.8	14.7	21.1	13.6	11.4	7.8	13.3	18.9	19.5
Depreciation & Amortization	107.1	105.3	100.9	102.1	93.6	89.8	95.4	86.2	79.4	79.5
Stock-Based Compensation	3.3	3.4	3.7	6.0	3.5	3.4	3.5	4.3	2.8	2.8
Change Working Capital	10.7	19.3	21.9	-64.3	30.3	24.3	28.6	-61.1	-0.3	26.8
Change In Accounts Receivable	-2.9	1.1	1.8	-8.8	3.6	6.3	-6.4	-5.6	-0.7	2.4
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
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	-3.4	-16.2	-18.6	-20.2	-12.0	-11.4	-9.9	-14.4	-10.3	-11.9
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	90.8	116.4

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-281.3	-267.2	-252.7	0.0	-342.2	0.0	0.0	0.0	0.0	0.0	-109.1	0.0	0.0	0.0	0.0	-181.9	-33.8
Acquisitions	-16.7	0.0	0.0	-31.4	-9.1	2.0	49.3	-23.4	-50.9	-7.6	34.7	-10.0	-18.3	-7.3	1.6	300.7	258.8
Investments	-50.3	0.0	-167.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-26.2	0.0	0.0	0.0	0.0	-23.3	-26.2
Sales of Investment	4.2	0.0	0.0	4.2	-56.3	542.3	390.1	62.7	-5.1	237.9	545.5	145.5	212.6	110.8	258.4	-157.1	-157.1
Other Investing Activities	-176.2	0.0	0.0	-268.6	73.1	-735.3	-571.8	-396.7	-228.5	-118.2	16.0	-97.0	-655.9	-1,369.6	-18.1	16.8	-14.9
Cash from Investing	-327.3	0.0	0.0	-295.7	-334.5	-191.1	-132.5	-357.4	-284.5	112.1	460.9	38.5	-461.6	-1,266.2	242.0	-44.9	26.9

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	-86.8	-302.0	-71.9	-54.3	-68.6	-48.0	-63.8	-72.3	-81.3	-64.0
Acquisitions	0.0	-26.2	-3.0	-8.5	35.2	-23.6	0.0	0.0	-2.7	-2.4
Investments	-3.4	-255.9	0.2	-0.2	-982.9	-24.6	-33.5	-11.6	-2.7	-2.4
Sales of Investment	0.0	0.0	0.0	150.8	0.0	0.0	0.0	0.0	0.3	3.9
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.7	2.4
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-83.6	-62.4

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-172.3	0.0	0.0	120.2	-769.0	-1,218.9	-633.3	-1,651.7	-39.4	-1,219.2	-1,582.1	-427.0	-687.4	-402.9	-645.0	-223.0	-208.0
Debt Issued	423.3	3,145.7	634.7	296.6	866.1	1,235.0	631.7	2,812.1	8.7	931.5	2,241.7	355.9	849.6	607.6	530.9	252.9	717.5
Issuance of Common Stock	0.4	0.0	0.0	0.4	103.6	0.0	0.0	0.0	0.0	211.5	1,586.8	0.0	321.8	826.2	0.0	318.4	318.4
Repurchase of Common Stock	-1.1	0.0	-1.1	0.0	0.0	0.0	0.0	0.0	0.0	939.3	-13.7	-47.8	-94.8	-74.8	0.0	-62.1	-191.2
Dividends Paid	-195.1	0.0	0.0	-194.3	-192.3	-182.8	-176.3	-142.9	-107.2	-99.2	-243.3	-69.2	-64.5	-37.2	-31.7	-31.6	-25.1
Other Financing Activities	-1.4	0.0	0.0	2.0	822.0	1,207.3	579.5	1,863.8	-1.0	-1.8	-286.2	355.8	843.1	641.6	511.4	-15.2	-2.5
Cash from Financing	-35.9	0.0	0.0	-71.7	-35.7	-194.4	-230.1	69.2	-147.6	-169.3	-538.5	-188.1	318.2	952.9	-165.2	-13.5	-108.4

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	38.5	-6.1
Debt Issued	3,359.5	-167.3	456.1	-74.9	434.4	74.6	23.5	102.2	77.7	54.1
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.4	0.0
Repurchase of Common Stock	0.3	0.0	0.0	-0.3	0.0	0.0	0.0	-1.1	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-48.5	-48.6
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.5	-0.5
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.1	-55.1

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-2.1	-1.6	1.3	0.9	-5.0	4.0	-11.5	14.9	-203.1	154.4	33.7	2.0	-1.0	-175.9	172.0	-2.7	-1.9
Closing Cash Balance		6.0	5.7	7.3	6.0	5.1	10.2	6.1	17.6	2.7	205.7	35.7	2.0	0.0	1.0	176.9	4.9	7.6

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		1.0	-412.2	411.5	-2.0	-68.8	70.2	0.5	-0.6	-0.9	-1.1
Closing Cash Balance		5.7	4.7	416.8	5.3	7.3	76.1	6.0	5.5	6.0	6.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		79.8	135.0	147.5	368.4	22.9	389.5	351.1	303.2	229.0	211.6	2.2	151.7	142.4	137.3	95.3	-126.3	45.9
Real Free Cash Flow		66.3	118.6	132.7	356.4	12.8	382.0	345.8	299.3	225.6	208.7	0.1	151.7	142.4	137.3	93.1	-128.4	43.6

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		27.7	-181.5	50.6	-9.6	-123.7	253.5	61.7	-44.0	9.6	52.5
Real Free Cash Flow		24.4	-184.9	46.9	-15.6	-127.2	250.1	58.3	-48.4	6.8	49.6