Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

Excelerate Energy, Inc.

EE

Valuace

61

Růst

85

Zdraví

80

Cena

$ 33.42

+0.37 (1.13%)

Návštěvnost webu

Zprávy společnosti

Výsledovka

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		1,228.3	1,228.3	851.4	1,159.0	2,473.0	888.6	430.8	544.4	903.6	916.8	886.9	849.9	917.5	890.4	852.9	918.0	877.3
Cost of Revenues		801.1	832.9	443.4	860.9	2,116.0	583.2	150.5	232.7	564.0	556.8	542.2	550.1	620.3	587.4	548.2	298.7	291.7
Gross Profit		427.2	395.4	408.1	298.1	357.0	305.3	280.4	311.7	339.6	360.0	344.7	299.8	297.3	303.0	304.7	619.4	585.5

Revenue		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues		317.6	391.0	204.6	315.1	274.6	193.4	183.3	200.1	240.1	275.5
Cost of Revenues		218.4	246.4	112.0	224.3	168.3	86.8	77.8	110.5	176.1	49.2
Gross Profit		99.2	144.6	92.6	90.8	106.3	106.6	105.6	89.6	63.9	226.3

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	87.5	66.1	47.1	42.9	35.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Depreciation & Amortization		116.9	129.5	100.8	116.1	138.9	146.2	119.6	119.1	155.4	152.3	145.4	150.6	145.6	138.7	136.2	118.3	112.3
Total Operating Expenses		159.8	94.5	193.1	87.5	163.4	152.0	147.1	137.7	167.4	161.7	149.9	153.6	146.1	137.4	136.0	428.6	416.5
Operating Income		267.4	300.9	215.0	210.6	186.7	139.3	133.3	160.7	172.2	198.3	194.9	146.2	151.2	165.6	168.7	190.8	169.0

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	24.1	19.5
Depreciation & Amortization		33.2	32.7	28.9	22.0	23.1	23.5	30.9	23.4	28.3	35.9
Total Operating Expenses		28.2	57.4	49.2	25.0	46.1	46.9	55.7	44.5	24.1	158.8
Operating Income		71.0	87.2	43.4	65.7	60.2	59.7	49.9	45.2	39.9	67.5

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		94.1	94.1	61.0	67.0	59.5	80.8	89.4	101.9	84.2	67.4	62.9	55.3	46.8	47.7	44.9	49.9	41.9
Other Expense		-72.5	-106.0	-35.9	-50.5	-78.4	-77.0	-86.4	-98.7	-61.5	-49.0	-44.2	-29.4	-18.6	-33.4	-30.8	-33.6	-27.6
IBT		194.9	194.9	179.1	160.1	108.3	62.4	46.8	62.0	110.7	149.3	150.7	116.8	132.5	132.2	137.8	157.2	141.3
Income Tax Expense		27.9	27.9	26.1	33.2	28.3	21.2	13.9	13.7	26.4	51.0	53.9	34.9	41.1	43.7	47.0	53.7	51.0
Net Income		76.8	39.2	32.9	30.4	80.0	41.1	38.8	54.8	84.3	98.3	96.8	81.9	91.4	88.6	90.8	103.5	100.6

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	17.5
Interest Expense		27.8	28.1	23.9	14.3	14.8	15.1	15.5	15.6	19.4	17.5
Other Expense		-23.6	-24.2	-17.0	-7.6	-8.5	-8.0	-9.2	-10.1	-12.1	-12.8
IBT		47.4	63.0	26.3	58.2	51.7	51.7	40.7	35.0	27.8	54.7
Income Tax Expense		8.4	7.9	5.6	6.0	5.6	6.2	7.4	6.9	7.7	-8.2
Net Income		9.1	14.0	4.7	49.0	10.9	9.0	6.7	6.3	3.7	62.9

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	$1.16	$3.05	$1.69	$1.62	$2.25	$2.08	$2.43	$2.40	$2.03	$2.27	$2.21	$2.27	$2.50	$2.33
EPS Diluted		$0.00	$0.00	$0.00	$1.16	$3.05	$1.69	$1.62	$2.25	$2.08	$2.42	$2.39	$2.03	$2.27	$2.21	$2.27	$2.49	$2.32
Shares Outstanding		32.0	29.9	25.4	26.3	26.3	24.4	23.9	24.4	40.5	40.4	40.4	40.3	40.2	40.1	40.0	41.4	43.1
Diluted Shares Outstanding		32.8	30.6	25.8	26.3	26.3	24.4	23.9	24.4	40.5	40.5	40.4	40.3	40.2	40.1	40.1	41.6	43.3

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	$0.14	$2.40
EPS Diluted		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.14	$2.39
Shares Outstanding		32.0	32.0	31.5	23.9	24.2	25.0	25.2	26.2	26.3	26.3
Diluted Shares Outstanding		32.8	32.7	32.2	25.8	24.2	25.5	25.3	26.2	26.3	26.3

Current Assets		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents		611.7	537.5	555.9	516.7	72.8	90.2	53.8	12.9	7.0	8.4	8.1	40.5	25.6	111.1	8.2	79.2
Short Term Investments		18.8	43.5	16.5	13.3	12.2	10.2	8.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments		611.7	581.0	555.9	530.0	85.0	100.5	62.5	12.9	7.0	8.4	8.1	40.5	25.6	111.1	8.2	79.2
Accounts Receivable		80.0	136.3	113.7	82.3	281.7	30.1	24.7	77.9	88.6	88.5	66.3	71.2	65.4	62.9	78.6	84.3
Inventory		1.1	23.9	2.9	173.6	105.0	22.4	5.2	55.4	50.9	47.2	48.7	45.9	45.9	42.4	40.2	36.1
Other Current Assets		10.9	13.1	27.1	35.0	18.7	14.9	7.2	27.3	10.3	20.1	31.5	36.4	41.9	29.9	27.7	30.4
Total Current Assets		703.8	754.3	699.6	823.5	490.4	167.8	99.6	173.5	156.8	164.2	154.7	194.0	178.8	246.2	154.7	230.0

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		462.6	426.0	619.5	537.5	608.4	609.1	578.9	558.5	602.9	462.0
Short Term Investments		0.0	45.4	44.4	43.5	42.6	18.8	18.0	16.5	14.7	14.0
Total Cash & ST Investments		462.6	471.4	663.9	581.0	651.1	627.9	596.9	558.5	602.9	476.0
Accounts Receivable		163.0	98.0	96.4	136.3	96.4	61.2	82.5	111.4	63.5	165.0
Inventory		19.4	19.3	1.1	23.9	0.5	1.1	1.1	2.9	18.2	28.1
Other Current Assets		49.7	20.7	18.5	13.1	16.0	13.6	13.1	24.4	30.9	34.6
Total Current Assets		694.7	609.3	779.8	754.3	764.0	703.8	693.6	699.6	716.7	688.9

Long-Term Assets		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment		1,654.7	1,622.9	1,656.1	1,534.3	1,539.4	1,616.1	1,560.8	3,085.0	2,928.4	2,821.2	2,695.5	2,488.4	2,257.5	2,102.3	1,947.1	1,865.8
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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments		410.8	396.1	419.3	424.1	435.0	441.5	450.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets		57.6	82.4	42.4	45.0	36.0	30.3	22.9	369.9	399.1	390.9	383.7	377.0	350.0	320.5	295.0	269.0
Total Long-Term Assets		2,163.6	2,128.9	2,160.8	2,043.3	2,010.3	2,088.0	2,034.6	3,455.0	3,327.6	3,212.1	3,079.2	2,865.3	2,607.5	2,422.8	2,242.1	2,134.7
Total Assets		2,867.4	2,883.2	2,860.4	2,866.8	2,500.7	2,255.7	2,134.2	3,628.5	3,484.4	3,376.3	3,233.9	3,059.3	2,786.3	2,669.1	2,396.9	2,364.8

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		2,302.5	2,275.9	1,649.7	1,622.9	1,585.6	1,654.7	1,650.2	1,656.1	1,672.3	1,696.0
Goodwill		245.0	249.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets		363.1	365.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments		20.5	373.6	384.9	396.1	407.6	394.9	399.2	419.3	387.6	417.1
Other Long-Term Assets		471.3	105.3	76.0	82.4	72.2	75.0	72.8	42.4	84.7	60.2
Total Long-Term Assets		3,402.3	3,400.7	2,137.6	2,128.9	2,100.4	2,163.6	2,164.1	2,162.7	2,187.3	2,211.0
Total Assets		4,097.0	4,010.1	2,917.4	2,883.2	2,864.4	2,867.4	2,857.7	2,862.3	2,904.0	2,899.9

Current Liabilities		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable		8.2	7.1	13.8	96.8	311.6	7.1	6.2	58.2	59.3	63.0	60.0	78.9	61.8	61.6	51.7	41.8
Short-Term Debt		79.3	80.8	98.6	83.0	93.9	107.8	92.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities		88.0	70.0	58.4	66.9	105.0	65.2	50.4	255.1	250.7	240.2	213.1	95.2	74.7	85.5	133.5	89.2
Current Liabilities		205.0	216.1	203.8	391.5	520.2	192.2	158.6	313.3	316.2	303.4	277.1	175.0	137.5	151.7	185.2	131.0

Current Liabilities		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable		51.1	20.6	48.3	7.1	8.6	8.2	7.3	13.8	10.8	47.0
Short-Term Debt		80.8	76.8	81.5	80.8	80.0	79.3	77.0	98.6	100.2	92.3
Other Current Liabilities		159.1	101.9	72.9	70.0	67.3	88.0	91.8	58.4	36.1	27.9
Current Liabilities		291.0	234.0	233.3	216.1	185.3	205.0	196.9	203.8	172.6	193.6

Long-Term Liabilities		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt		477.1	616.6	699.9	632.9	924.3	1,232.4	1,166.5	1,286.0	1,196.0	1,195.5	1,134.3	1,134.2	999.6	999.5	816.5	849.7
Capital Leases		183.2	192.9	218.6	313.1	586.4	650.6	589.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability		183.2	0.0	0.0	0.0	0.0	39.4	35.4	325.1	305.0	555.1	516.9	474.2	449.9	358.7	299.5	286.7
Total Liabilities		1,018.6	994.7	1,051.0	1,170.1	1,496.8	1,484.6	1,388.9	2,464.4	2,342.2	2,301.9	2,217.3	2,075.0	1,842.5	1,844.1	1,636.6	1,554.4

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		1,382.6	1,388.5	597.3	616.6	637.2	656.2	676.4	699.9	774.7	802.2
Capital Leases		343.2	353.0	187.6	192.9	198.3	203.5	208.6	194.8	226.1	233.0
Def. Tax Liability		0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.9	-39.5	41.4
Total Liabilities		1,901.5	1,860.7	985.7	994.7	981.7	1,018.6	1,029.5	1,052.9	1,100.9	1,145.2

Total Common Equity		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock		0.1	0.1	0.1	0.1	1,135.8	902.1	863.8	65.8	65.8	65.8	65.8	65.9	65.8	65.6	65.5	65.3
Retained Earnings		51.4	72.3	39.8	12.0	0.0	0.0	0.0	1,227.5	1,159.7	1,114.6	1,067.4	1,032.5	985.7	939.1	887.2	810.9
Comprehensive Income		1.1	0.5	0.5	0.5	-9.2	-15.0	-9.5	-1,464.0	-1,394.7	-1,319.9	-1,404.9	-1,340.4	-1,289.9	-1,232.8	-1,181.5	-1,093.0
Total Common Equity		499.0	488.0	505.4	477.4	1,119.8	887.1	854.2	1,164.1	1,142.2	1,074.4	1,016.5	984.3	943.8	825.0	760.3	810.4

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		0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings		96.2	84.9	82.2	72.3	59.7	51.4	45.4	39.8	36.7	23.5
Comprehensive Income		0.0	0.1	0.1	0.5	-0.4	1.1	1.1	0.5	2.1	1.3
Total Common Equity		675.7	664.1	499.2	488.0	502.2	499.0	501.6	505.4	1,803.1	489.9

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		739.6	697.4	774.6	715.9	1,018.2	1,340.2	1,258.6	1,434.4	1,369.5	1,360.2	1,276.0	1,163.7	1,014.0	1,021.7	883.2	854.4
Book Value		1,848.8	1,888.5	1,809.4	1,696.7	1,003.9	771.2	745.3	1,164.1	1,142.2	1,074.4	1,016.5	984.3	943.8	825.0	760.3	810.4

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		1,519.8	1,485.3	1,432.5	1,400.5	1,380.5	1,349.9	1,326.6	1,303.9	1,299.4	1,264.8
Book Value		675.7	664.1	499.2	488.0	502.2	499.0	501.6	505.4	1,803.1	489.9

Cash Flow From Operating Activities		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income		63.2	39.2	32.9	30.4	80.0	41.2	32.9	48.3	84.3	98.3	96.8	81.9	91.4	88.6	90.8	103.5	100.6
Depreciation & Amortization		50.2	129.5	106.2	130.8	129.0	128.4	116.5	102.7	155.4	152.3	145.4	150.6	145.6	138.7	136.2	118.3	112.3
Stock-Based Compensation		3.6	0.0	7.2	3.6	1.0	0.0	0.0	1.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital		105.5	141.4	-25.3	-37.3	-14.7	-27.5	-37.4	5.1	7.1	3.0	-47.6	5.2	-8.6	-13.6	12.4	-28.8	4.2
Change In Accounts Receivable		92.0	126.4	-24.6	-26.9	197.9	-247.2	-2.5	4.3	5.7	-0.1	-17.5	4.8	-5.8	-2.5	13.4	-4.7	-1.3
Change In Accounts Payable		-20.7	68.2	-25.3	-54.1	-258.3	316.8	-16.7	-38.9	-2.2	1.4	-2.1	-11.2	9.7	8.2	1.7	4.4	-9.6
Change In Inventories		25.1	0.0	0.0	169.7	-68.6	-82.7	-17.1	35.1	-4.1	-3.1	0.3	-2.9	-0.8	-3.7	-1.9	-3.8	1.1
Other Non-cash Items		258.3	127.0	119.7	107.7	27.6	-0.4	-3.1	0.7	9.5	-14.3	-13.9	-21.9	-24.2	-10.9	-9.9	12.8	-5.2
Cash from Operations		158.5	0.0	0.0	231.9	225.1	141.6	109.0	153.2	285.4	288.6	231.2	246.7	243.3	247.5	273.1	251.5	239.4

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		9.1	14.0	20.8	11.4	10.9	45.5	33.3	28.1	3.7	46.5
Depreciation & Amortization		33.2	38.7	28.5	23.3	23.1	23.5	30.8	23.3	28.3	-33.2
Stock-Based Compensation		0.0	0.0	3.2	2.2	0.0	0.0	0.0	0.0	1.1	1.1
Change Working Capital		19.4	15.3	31.0	75.6	-21.4	-36.1	22.2	9.9	-15.1	88.5
Change In Accounts Receivable		80.8	-40.0	52.5	33.0	-40.4	15,727.5	20.6	30.9	-58.4	99.0
Change In Accounts Payable		-6.8	58.8	-23.8	40.0	4.5	-29,765.0	0.0	0.0	27.4	-24.2
Change In Inventories		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	15.3	9.9
Other Non-cash Items		20.9	45.3	3.6	41.7	38.4	4.2	2.6	2.2	90.3	33.2
Cash from Operations		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	36.6	-33.2

Cash Flow From Investing Activities		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure		-58.2	-163.0	-113.3	-312.7	-119.3	-36.1	-41.3	-47.5	-290.9	-239.8	-284.7	-346.0	-343.1	-289.3	-268.7	-235.8	-224.2
Acquisitions		-4.1	-1,019.4	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
Investments		0.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-86.4	-102.9	-99.5	-110.2	-117.7	-65.5	-107.7	-95.4	-73.2
Sales of Investment		13.3	0.0	0.0	0.0	12.2	0.0	0.0	0.0	80.7	97.0	91.3	102.6	108.3	56.1	98.5	84.9	61.7
Other Investing Activities		-9.6	0.0	0.0	4.1	-12.2	0.0	0.0	0.0	296.6	245.7	293.0	353.6	352.4	298.7	277.9	246.3	235.8
Cash from Investing		-58.2	0.0	0.0	-308.6	-119.3	-36.1	-41.3	-47.5	-288.9	-244.2	-280.6	-343.5	-333.6	-282.8	-266.1	-237.4	-224.7

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		-33.6	-52.0	-33.3	-44.1	-63.6	-11.4	-25.5	-12.8	-8.3	-11.6
Acquisitions		28.7	0.0	-1,048.1	0.0	0.0	0.0	0.0	0.0	-4.1	0.0
Investments		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3	0.0
Sales of Investment		0.0	0.0	10.7	10.4	0.0	0.0	0.0	0.0	9.5	0.0
Other Investing Activities		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.8	0.0
Cash from Investing		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.3	-11.6

Cash Flow From Financing Activities		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid		-125.0	0.0	0.0	126.8	-862.1	-163.1	-92.6	-250.5	-692.2	-629.8	-415.8	-232.2	-231.2	-52.7	-338.3	-91.8	-139.9
Debt Issued		-2.5	697.4	-77.3	185.5	559.9	-159.0	174.2	74.6	757.1	639.1	500.0	344.5	381.0	45.0	476.8	120.5	994.4
Issuance of Common Stock		-1.7	0.0	0.0	0.0	412.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock		-20.4	0.0	-50.0	-0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-86.5	-33.7
Dividends Paid		-2.6	0.0	0.0	-2.6	-5.4	0.0	-7.6	-0.7	-57.5	-53.3	-49.6	-47.1	-44.6	-42.0	-38.9	-27.2	0.0
Other Financing Activities		-4.2	0.0	0.0	-12.7	796.6	39.0	68.8	124.6	749.8	683.1	465.4	279.3	275.8	94.7	377.2	205.5	173.6
Cash from Financing		-162.2	0.0	0.0	111.4	341.2	-124.1	-31.4	-126.6	-754.1	-684.5	-467.8	-280.7	-278.1	-95.1	-381.0	-205.5	-176.3

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	-73.2	-16.9
Debt Issued		1,463.5	-1.9	786.6	-18.6	-19.8	-18.3	-17.9	-21.3	172.7	-175.1
Issuance of Common Stock		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.7	0.0
Repurchase of Common Stock		0.0	0.0	-0.3	-0.7	-22.8	-6.9	-11.9	-8.4	-0.1	0.0
Dividends Paid		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.7	-0.7
Other Financing Activities		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.0	0.4
Cash from Financing		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-81.9	-17.2

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-512.0	1.3	-18.0	34.5	447.0	-18.6	36.3	-20.8	5.9	-1.4	0.3	-32.4	14.9	-85.5	102.8	-71.0	-12.6
Closing Cash Balance		611.7	541.5	554.5	572.5	538.0	91.0	109.5	73.3	12.9	7.0	8.4	8.1	40.5	25.6	111.1	8.2	79.2

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		74.6	37.6	-193.5	83.1	-71.9	0.3	29.5	24.2	-47.9	-517.3
Closing Cash Balance		541.5	466.8	444.1	637.6	540.1	626.5	626.1	596.7	558.5	-33.2

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		100.3	277.0	131.2	-80.9	105.8	105.5	67.7	105.7	-5.5	48.8	-53.6	-99.3	-99.7	-41.8	4.4	15.7	15.1
Real Free Cash Flow		96.7	277.0	124.0	-84.5	104.9	105.5	67.7	104.8	-5.5	48.8	-53.6	-99.3	-99.7	-41.8	4.4	15.7	15.1

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		49.6	62.9	53.9	110.7	-13.9	28.3	64.9	51.9	28.3	-44.8
Real Free Cash Flow		49.6	62.9	50.6	108.5	-13.9	28.3	64.9	51.9	27.2	-45.9

Akciový screener

Kalendář zisků

Super investoři

Porovnání akcií