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

DiamondRock Hospitality Company

DRH

Valuace

Růst

Zdraví

Cena

$ 9.41

+0.01 (0.11%)

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	1,120.5	1,120.5	1,129.9	1,074.9	1,001.5	567.1	299.5	938.1	863.7	870.0	896.6	931.0	872.9	799.7	749.6	638.2	624.4
Cost of Revenues	502.1	502.1	511.9	781.8	640.6	432.8	340.6	638.4	599.5	581.3	587.9	618.5	594.1	572.0	530.9	464.5	457.9
Gross Profit	618.3	618.3	617.9	293.1	360.9	134.3	-41.1	299.7	264.2	288.7	308.7	312.5	278.8	227.7	218.7	173.8	166.5

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	274.5	285.4	305.7	254.9	279.1	285.1	309.3	256.4	263.5	276.5
Cost of Revenues	16.1	125.8	240.1	120.2	128.2	127.1	133.5	123.1	123.0	116.9
Gross Profit	258.5	159.6	65.6	134.7	150.8	158.0	175.8	133.3	140.6	159.6

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	32.0	55.2	42.8	31.0	53.7	50.7	48.7	53.8	54.7	52.3	48.6	46.0	43.3	38.4
Depreciation & Amortization	113.1	113.1	113.6	111.3	108.8	103.0	114.7	118.1	104.5	99.1	97.4	101.1	99.7	103.9	101.6	99.3	88.7
Total Operating Expenses	456.6	456.6	474.8	32.0	196.8	164.4	155.8	198.7	155.2	147.8	151.2	155.8	151.9	152.5	146.2	130.5	126.9
Operating Income	161.8	161.8	143.2	261.1	164.1	-29.1	-196.6	102.2	104.8	139.8	157.5	145.3	137.5	75.2	31.1	40.7	38.2

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	8.4	7.3
Depreciation & Amortization	28.7	28.3	28.2	27.9	29.0	28.4	27.9	28.3	28.3	27.7
Total Operating Expenses	222.4	114.8	9.5	109.9	115.7	113.5	134.8	110.8	114.2	117.4
Operating Income	36.0	44.8	56.1	24.8	35.1	44.6	41.0	22.4	-65.3	-48.4

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	3.7	0.0	4.3	2.6	0.0	0.9	0.4	1.2	1.8	1.8	0.8	0.4	3.0	6.3	0.3	0.6	0.8
Interest Expense	62.8	62.8	65.5	65.1	39.7	37.0	54.0	46.6	41.0	38.5	41.7	52.7	58.3	57.3	53.8	45.4	45.5
Other Expense	-61.1	-61.1	-93.4	-174.1	-51.8	-163.0	-225.9	104.1	21.1	-2.2	10.7	-11.4	83.9	-1.5	-41.3	-2.5	-1.4
IBT	100.7	100.7	49.8	87.0	112.3	-192.1	-422.5	206.2	90.9	102.1	127.2	97.2	169.0	22.7	-22.2	-4.1	-6.5
Income Tax Expense	-1.2	-1.2	1.5	0.3	2.6	3.3	-26.5	22.0	3.1	10.2	12.4	11.6	5.6	-1.1	-6.2	3.7	2.6
Net Income	101.4	101.4	48.0	86.3	109.3	-195.4	-396.0	183.5	87.8	91.9	114.8	85.6	163.4	49.1	-16.6	-7.7	-9.2

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	1.5	0.0	0.8	1.5	1.1	1.0	1.2	0.0	0.8	0.8
Interest Expense	15.7	17.1	14.9	15.2	16.1	17.0	15.7	0.0	19.9	16.0
Other Expense	-11.5	-21.7	-14.1	-13.7	-45.6	-17.6	-15.0	-15.2	-43.8	-42.3
IBT	24.5	23.1	42.0	11.1	-10.5	27.0	26.0	7.3	10.9	27.6
Income Tax Expense	-1.8	0.5	1.0	-0.8	0.8	0.4	1.4	-1.1	-0.1	0.2
Net Income	26.2	22.5	40.8	11.9	-11.2	26.4	24.5	8.3	8.5	27.3

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	$0.36	$0.47	$-0.92	$-1.96	$0.91	$0.43	$0.46	$0.57	$0.43	$0.83	$0.25	$-0.09	$-0.05	$-0.06
EPS Diluted	$0.00	$0.00	$0.00	$0.36	$0.47	$-0.92	$-1.96	$0.90	$0.43	$0.46	$0.57	$0.43	$0.83	$0.25	$-0.09	$-0.05	$-0.06
Shares Outstanding	206.2	206.2	210.3	211.5	212.4	212.1	201.7	202.0	205.5	200.8	201.1	200.8	195.9	195.5	180.8	166.7	144.5
Diluted Shares Outstanding	208.3	208.3	211.2	212.3	213.2	212.1	201.7	202.7	206.1	201.5	201.7	201.5	196.7	195.9	180.8	166.7	144.5

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	$0.12
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.04	$0.12
Shares Outstanding	206.2	205.4	206.8	208.5	209.0	209.3	211.2	211.7	211.5	211.5
Diluted Shares Outstanding	208.3	206.4	207.9	210.3	209.0	210.2	212.0	212.3	212.6	212.2

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	170.4	81.4	121.6	67.6	38.6	111.8	122.5	43.9	183.6	243.1	213.6	144.4	144.6	9.6	26.3	84.2
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	170.4	81.4	121.6	67.6	38.6	111.8	122.5	43.9	183.6	243.1	213.6	144.4	144.6	9.6	26.3	84.2
Accounts Receivable	171.8	145.9	144.7	176.7	120.7	69.5	91.2	86.9	86.6	77.9	86.7	79.8	119.4	122.3	105.5	108.7
Inventory	0.0	0.0	0.0	0.0	36.9	23.1	57.3	47.7	40.2	46.1	59.3	74.7	89.1	76.1	389.0	107.5
Other Current Assets	-342.2	140.8	45.6	39.6	17.5	28.4	29.9	10.5	71.5	37.7	46.1	52.7	79.5	73.8	43.3	42.6
Total Current Assets	342.2	368.1	311.9	283.9	213.7	232.7	300.9	189.0	381.9	404.8	405.7	351.7	432.6	281.9	564.1	343.0

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	145.3	52.4	100.6	81.4	75.3	125.2	120.1	121.6	102.7	98.6
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	145.3	52.4	100.6	81.4	75.3	125.2	120.1	121.6	102.7	98.6
Accounts Receivable	173.7	171.8	161.0	145.9	168.0	171.8	155.7	144.7	167.7	164.2
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	357.4	42.5	-48.7
Other Current Assets	50.1	51.2	49.6	140.8	44.5	45.2	45.2	45.6	42.5	37.5
Total Current Assets	369.1	275.4	311.3	368.1	287.7	342.2	321.0	311.9	393.1	300.3

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	96.8	2,721.2	2,852.9	2,847.5	2,751.7	2,914.0	3,124.9	2,944.6	2,692.3	2,646.7	2,882.2	2,764.4	2,567.5	2,611.5	2,234.5	2,071.6
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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	63.9	26.7	18.0	24.0	34.3	39.9	41.0	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	0.0
Other Long-Term Assets	2,809.6	83.0	73.9	76.1	0.0	0.0	0.0	0.0	0.0	0.0	8.6	8.0	7.7	9.7	0.0	0.0
Total Long-Term Assets	2,906.4	2,804.1	2,926.8	2,923.7	2,751.7	2,914.0	3,124.9	3,008.6	2,719.0	2,664.7	2,914.8	2,806.7	2,615.2	2,662.2	2,234.5	2,071.6
Total Assets	3,248.7	3,172.3	3,238.7	3,207.5	2,965.3	3,146.8	3,425.8	3,197.6	3,100.9	3,069.5	3,320.5	3,158.4	3,047.8	2,944.0	2,798.6	2,414.6

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	2,695.1	2,704.5	2,714.8	2,721.2	2,823.8	2,831.4	2,847.7	2,852.9	2,863.2	2,838.2
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	0.0	0.0	0.0	0.0	0.0	0.0	40.5	40.8
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.3	10.5	10.3
Other Long-Term Assets	82.2	81.4	75.5	83.0	69.8	75.0	70.1	69.6	29.2	86.2
Total Long-Term Assets	2,777.3	2,785.9	2,790.3	2,804.1	2,893.6	2,906.4	2,917.8	2,926.8	2,863.2	2,924.5
Total Assets	3,146.4	3,061.3	3,101.6	3,172.3	3,181.3	3,248.7	3,238.8	3,238.7	3,256.3	3,224.7

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	168.6	200.9	156.1	166.8	136.7	142.0	154.4	124.1	132.1	113.3	194.3	172.3	156.4	139.9	88.0	117.4
Short-Term Debt	-8.1	0.0	0.0	110.9	90.0	55.0	75.0	348.2	298.2	0.0	0.0	0.0	0.0	20.0	30.7	0.0
Other Current Liabilities	14.2	52.4	6.3	-97.9	0.0	-54.9	-49.2	-321.9	-272.4	25.6	25.6	20.9	17.0	-4.1	3.8	0.0
Current Liabilities	313.4	392.8	299.8	314.7	358.5	274.2	311.0	329.0	329.4	312.1	318.2	291.0	275.2	260.2	147.0	117.4

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	225.0	212.4	192.0	200.9	166.0	168.6	157.1	156.1	171.7	23.0
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.1	1.0	0.0
Other Current Liabilities	17.4	17.4	17.3	52.4	6.7	6.1	6.2	-289.3	-300.8	142.9
Current Liabilities	383.6	370.4	349.3	392.8	311.8	313.4	301.6	299.8	314.6	302.0

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,172.5	1,180.5	1,289.9	1,296.7	1,085.8	1,153.7	1,193.7	978.0	937.8	920.5	1,177.7	1,038.3	1,091.9	988.7	1,042.9	780.9
Capital Leases	113.8	85.2	112.9	110.9	108.6	105.0	103.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	105.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-367.3	-353.3	0.0	0.0	0.0
Total Liabilities	1,599.6	1,573.3	1,589.7	1,611.4	1,444.3	1,427.8	1,504.7	1,307.0	1,267.2	1,232.7	1,495.9	1,329.4	1,367.1	1,248.9	1,296.5	1,001.1

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	1,185.3	1,106.4	1,178.6	1,180.5	1,211.6	1,286.3	1,287.9	1,289.9	1,291.1	1,292.7
Capital Leases	86.6	86.1	85.7	85.2	114.4	113.8	113.2	112.9	111.8	111.2
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-299.8	-314.6	-302.0
Total Liabilities	1,568.9	1,476.8	1,527.9	1,573.3	1,523.4	1,599.6	1,589.6	1,589.7	1,605.7	1,594.7

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	2.1	2.1	2.1	2.1	2.1	2.1	2.0	2.0	2.0	2.0	2.0	2.0	2.0	2.0	1.7	1.5
Retained Earnings	-633.9	-679.1	-649.3	-700.7	-780.9	-576.5	-178.9	-245.6	-229.8	-220.6	-234.3	-218.8	-300.9	-283.0	-207.9	-146.1
Comprehensive Income	-2.1	-1.4	-2.0	0.0	0.0	0.0	0.0	-893.4	-788.7	-735.2	-726.5	-624.4	-600.6	-519.7	-433.2	-396.7
Total Common Equity	1,640.4	1,590.2	1,642.1	1,589.9	1,515.2	1,711.1	1,912.5	1,882.9	1,833.6	1,836.8	1,824.6	1,829.0	1,680.7	1,695.1	1,502.2	1,413.5

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	2.0	2.1	2.1	2.1	2.1	2.1	2.1	2.1	2.1	2.1
Retained Earnings	-661.2	-664.7	-686.4	-679.1	-616.9	-633.9	-649.8	-649.3	-651.5	-670.1
Comprehensive Income	-5.9	-5.5	-4.5	-1.4	-6.0	-2.1	-0.8	-2.0	3.8	3.8
Total Common Equity	1,568.4	1,575.5	1,564.9	1,590.2	1,649.1	1,640.4	1,641.9	1,642.1	1,643.9	1,623.3

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,286.3	1,180.5	1,289.9	1,296.7	1,175.8	1,153.7	1,193.7	978.0	937.8	920.5	1,177.7	1,038.3	1,091.9	988.7	1,042.9	780.9
Book Value		1,649.0	1,598.9	1,649.0	1,596.2	1,521.0	1,718.9	1,921.1	1,890.6	1,833.6	1,836.8	1,824.6	1,829.0	1,680.7	1,695.1	1,502.2	1,413.5

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		9.1	9.0	8.8	8.7	8.8	8.7	7.3	6.9	6.7	6.8
Book Value		1,568.4	1,575.5	1,564.9	1,590.2	1,649.1	1,640.4	1,641.9	1,642.1	1,643.9	1,623.3

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	71.3	101.9	48.3	86.6	109.7	-195.4	-396.0	184.2	87.8	91.9	114.8	85.6	163.4	49.1	-16.6	-7.7	-9.2
Depreciation & Amortization	112.2	113.1	113.6	111.3	108.8	103.2	114.9	118.3	104.7	99.2	97.5	101.2	99.8	105.8	101.6	99.3	88.7
Stock-Based Compensation	13.9	7.4	12.0	8.8	7.8	8.7	7.2	6.4	5.6	6.2	5.3	5.7	5.3	5.2	4.5	4.5	4.0
Change Working Capital	5.8	10.1	9.2	20.9	-26.5	-62.6	25.4	-5.9	15.0	-1.2	-5.0	12.5	-12.4	2.7	-31.4	0.6	-3.4
Change In Accounts Receivable	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
Change In Accounts Payable	2.1	0.0	9.7	0.4	7.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
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	132.1	13.9	41.8	10.9	7.2	143.3	191.3	-130.8	4.6	0.8	-7.5	12.2	-81.4	-18.6	41.6	5.9	3.0
Cash from Operations	210.2	0.0	0.0	237.6	206.2	-2.3	-83.7	193.3	219.3	204.5	215.6	227.6	179.8	143.7	93.1	104.2	85.1

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	26.4	22.6	41.0	11.9	-11.3	26.6	24.6	8.3	11.0	27.3
Depreciation & Amortization	28.7	28.3	28.2	27.9	29.0	28.4	27.9	28.3	28.3	27.7
Stock-Based Compensation	1.7	1.9	2.6	1.3	1.1	1.1	7.5	2.3	2.0	2.0
Change Working Capital	12.3	13.1	0.0	-15.3	23.1	2.1	-6.3	-9.7	10.5	11.2
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	11.7	10.1	-6.8	0.0	3.3	4.0	-5.9	-4.6	8.5
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	1.7	8.7	1.8	1.8	33.9	3.5	2.1	2.0	2.0	2.0
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	52.9	70.3

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-106.9	-81.6	-81.6	-86.3	-249.6	-47.1	-89.6	-199.3	-115.2	-100.3	-102.9	-63.0	-62.6	-107.3	-49.3	-54.8	-297.5
Acquisitions	0.0	0.0	0.0	0.0	0.0	-226.6	0.0	0.0	-259.9	-93.8	0.0	-150.4	-300.2	-5.0	-446.6	-385.5	0.0
Investments	-30.9	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	0.0
Other Investing Activities	-3.4	0.0	0.0	-34.5	1.0	211.6	10.7	133.5	30.7	15.5	188.5	9.7	257.2	70.3	126.8	-15.9	-73.0
Cash from Investing	-105.4	0.0	0.0	-120.8	-248.6	-62.2	-79.0	-65.7	-344.3	-178.6	85.7	-203.6	-105.6	-42.0	-369.1	-456.1	-370.5

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	-20.6	-19.7	-15.7	-25.6	-30.5	-22.6	-16.9	-18.9	-17.8	-53.2
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	31.9	-31.9
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.0	-31.9
Sales of Investment	89.0	0.0	0.0	89.0	0.0	0.0	0.0	0.0	-31.9	31.9
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.9	35.2
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-19.7	-49.9

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-9.7	0.0	0.0	-9.5	-792.8	-187.7	-489.9	-389.2	-98.6	-182.8	-336.0	-410.5	-297.0	-88.0	-318.0	-39.0	-5.9
Debt Issued	3.3	1,180.5	-109.3	2.7	913.6	209.9	449.8	605.0	138.8	200.0	78.8	549.8	243.5	191.2	263.8	301.0	786.8
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	205.5	86.8	500.0	92.7	200.0	175.0	7.8	63.1	190.0	199.8	149.6	209.7
Repurchase of Common Stock	-23.5	-37.1	-32.9	-5.5	-13.1	-1.5	-11.3	-43.3	-33.1	-0.5	-7.2	-2.7	-2.4	-2.0	-3.0	-3.8	-4.0
Dividends Paid	-35.4	0.0	0.0	-41.7	-16.2	-9.9	-28.9	-102.1	-102.7	-100.5	-100.8	-96.1	-77.1	-65.7	-56.0	-40.4	-4.3
Other Financing Activities	-7.0	0.0	0.0	0.0	896.2	-1.2	560.9	-4.8	134.6	-1.6	-2.8	546.8	239.0	-1.1	436.5	227.5	-3.2
Cash from Financing	-70.4	0.0	0.0	-56.7	74.0	5.2	117.7	-39.4	-7.2	-85.4	-271.7	45.3	-74.5	33.2	259.3	294.0	192.3

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	-2.4	-2.4
Debt Issued	1,185.3	78.9	-72.2	-1.9	-31.1	-74.7	-1.7	-1.9	1.2	0.8
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	-120.6	-12.0	-12.6	-16.0	-2.2	-5.4	-22.3	-2.9	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.8	-8.8
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-11.3	-11.2

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		34.3	-25.6	-38.4	60.0	31.7	-59.3	-44.9	88.2	-132.2	-59.5	29.5	69.2	-0.2	135.0	-16.7	-57.9	-93.2
Closing Cash Balance		170.4	103.2	128.8	167.2	107.2	75.5	134.8	179.8	91.6	183.6	243.1	213.6	144.4	144.6	9.6	26.3	84.2

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		-92.2	91.9	-46.7	21.5	9.0	-50.6	5.2	-1.9	21.9	9.1
Closing Cash Balance		103.2	195.4	103.6	150.3	128.8	119.8	170.4	165.2	167.2	145.2

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		103.3	162.1	142.8	118.6	-43.4	-49.4	-173.3	-6.0	104.1	104.2	112.7	164.6	117.3	36.4	43.9	49.5	-212.5
Real Free Cash Flow		89.4	154.7	130.8	109.8	-51.1	-58.2	-180.5	-12.4	98.6	98.0	107.4	158.9	111.9	31.2	39.3	45.0	-216.4

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		47.3	54.9	57.9	2.0	22.1	39.0	38.9	12.4	35.0	17.0
Real Free Cash Flow		45.6	53.0	55.3	0.7	21.0	38.0	31.3	10.0	33.0	15.0