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

Genco Shipping & Trading Limited

GNK

Valuace

Růst

Zdraví

Cena

$ 23.11

-0.53 (-2.64%)

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	342.1	342.1	423.0	383.8	536.9	547.1	355.6	389.5	367.5	209.7	135.6	154.0	227.5	227.5	226.5	392.2	448.7
Cost of Revenues	276.8	296.1	306.3	315.7	340.7	320.9	319.9	358.3	282.8	195.2	203.2	221.8	8.0	260.5	260.4	110.0	83.4
Gross Profit	65.3	46.0	116.7	68.2	196.3	226.3	35.7	31.2	84.7	14.5	-67.6	-67.9	219.4	-33.0	-33.9	282.2	365.2

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	109.9	79.9	80.9	71.3	99.2	99.3	107.0	117.4	115.5	83.4
Cost of Revenues	79.3	49.3	75.9	72.2	74.7	71.0	76.8	83.9	86.9	78.1
Gross Profit	30.6	30.6	5.0	-1.0	24.5	28.4	30.2	33.6	28.6	5.3

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	28.3	25.7	24.5	21.3	24.5	23.1	22.2	23.9	83.9	34.0	34.0	35.7	33.9	29.1
Depreciation & Amortization	76.9	77.3	70.1	67.9	62.8	53.4	66.5	72.8	69.0	71.8	76.3	79.6	112.7	140.7	139.1	136.2	115.7
Total Operating Expenses	55.9	36.9	29.6	74.0	29.0	30.1	28.2	32.1	31.1	29.8	31.9	83.9	103.6	33.9	35.4	169.6	144.0
Operating Income	9.4	9.1	87.0	-5.8	167.2	201.1	7.6	3.8	0.5	-29.6	-185.9	-192.9	-0.1	-66.9	-69.3	112.6	221.3

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	8.2	6.6
Depreciation & Amortization	21.1	19.3	18.5	18.0	18.1	17.0	17.5	17.6	17.1	17.4
Total Operating Expenses	9.7	28.1	9.3	8.8	9.9	4.3	3.9	11.5	8.2	7.6
Operating Income	21.0	2.5	-4.3	-9.8	14.6	24.0	26.3	22.1	20.3	-30.4

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	1.5	1.5	3.0	2.7	1.0	0.2	1.0	4.1	3.8	1.6	0.2	0.1	0.1	0.1	0.4	0.6	0.7
Interest Expense	12.3	12.3	13.3	8.8	9.1	15.4	22.4	32.0	33.1	30.5	28.5	20.0	-88.2	88.2	87.6	86.7	72.7
Other Expense	-13.9	-13.6	-10.6	-6.5	-7.9	-19.1	-233.2	-59.7	-57.2	-14.4	-88.7	-80.9	-155.0	-0.1	0.0	-0.1	-0.1
IBT	-4.5	-4.5	76.5	-12.4	159.4	182.0	-225.6	-56.0	-32.9	-58.7	-216.4	-252.5	-155.1	-155.1	-156.6	26.5	149.2
Income Tax Expense	0.0	0.0	0.0	0.0	8.7	15.9	21.6	32.5	-0.4	30.3	0.7	1.8	-1.9	1.9	1.2	1.4	1.8
Net Income	-4.4	-4.4	76.4	-12.9	158.6	182.0	-247.1	-88.4	-32.9	-58.7	-217.2	-194.9	-147.7	-147.7	-144.9	25.4	141.2

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	0.5	0.4	0.2	0.4	0.7	0.7	0.7	0.8	0.8	0.6
Interest Expense	4.0	3.2	2.6	2.5	2.8	3.0	3.5	4.0	0.8	2.0
Other Expense	-5.6	-3.5	-2.5	-2.2	-2.1	-2.5	-2.8	-3.2	-1.9	-1.5
IBT	15.3	-1.1	-6.8	-12.0	12.5	21.6	23.5	18.9	5.1	-31.9
Income Tax Expense	0.0	0.0	0.0	0.0	0.0	-21,437.4	0.0	0.0	-4.5	2.0
Net Income	15.4	-1.1	-6.8	-11.9	12.7	21.5	23.5	18.8	4.9	-32.0

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	$-0.30	$3.74	$4.33	$-5.90	$-2.12	$-0.86	$-1.71	$-29.95	$-29.61	$-22.44	$-34.16	$-34.73	$7.20	$42.80
EPS Diluted	$0.00	$0.00	$0.00	$-0.30	$3.70	$4.27	$-5.90	$-2.12	$-0.86	$-1.71	$-29.95	$-29.61	$-22.44	$-34.16	$-34.73	$7.20	$40.70
Shares Outstanding	43.5	43.4	43.1	42.8	42.4	42.1	41.9	41.8	38.4	34.2	7.3	6.6	6.6	4.3	4.2	3.5	3.3
Diluted Shares Outstanding	44.2	43.4	43.7	42.8	42.9	42.6	41.9	41.8	38.4	34.2	7.3	6.6	6.6	4.3	4.2	3.5	3.6

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	$-0.75
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.11	$-0.75
Shares Outstanding	43.5	43.4	43.4	43.2	43.1	43.1	43.1	42.9	42.8	42.8
Diluted Shares Outstanding	44.2	43.4	43.4	43.2	43.7	43.7	43.7	43.6	43.3	42.8

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	42.0	43.7	46.5	58.1	114.6	143.9	155.9	197.5	174.5	133.4	121.1	83.4	122.7	72.6	228.0	270.9
Short Term Investments	0.0	0.0	0.6	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
Total Cash & ST Investments	42.0	43.7	46.5	58.1	114.6	143.9	155.9	197.5	174.5	133.4	121.1	83.4	122.7	72.6	228.0	270.9
Accounts Receivable	29.7	22.1	19.2	25.3	20.1	13.0	13.7	22.3	12.9	11.4	13.3	16.7	15.3	13.5	14.7	8.8
Inventory	24.4	22.2	26.7	21.6	24.6	21.6	27.2	29.5	16.0	9.6	10.5	11.0	11.3	10.3	10.4	0.0
Other Current Assets	39.8	10.0	66.8	8.4	9.9	10.9	10.0	10.4	22.7	2.5	4.2	4.8	1.6	0.9	0.8	14.0
Total Current Assets	135.9	98.0	157.3	125.4	174.8	247.2	223.2	270.5	217.2	172.6	172.5	130.3	165.9	102.5	259.4	293.7

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	90.0	35.4	30.2	43.7	46.7	42.0	48.4	46.5	46.3	47.9
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.6	2.4	4.0
Total Cash & ST Investments	90.0	35.4	30.2	43.7	46.7	42.0	48.4	46.5	46.3	47.9
Accounts Receivable	13.9	14.1	18.2	22.1	20.4	29.7	21.9	19.2	19.5	19.7
Inventory	21.5	20.5	23.3	22.2	24.9	24.4	30.6	26.9	27.6	23.0
Other Current Assets	7.8	9.0	9.7	10.0	35.5	39.8	45.3	64.8	18.2	20.1
Total Current Assets	133.3	79.0	81.5	98.0	127.5	135.9	146.2	155.3	111.5	110.7

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	896.9	928.6	954.8	1,015.4	1,012.4	932.4	1,288.1	1,347.2	1,266.6	1,355.8	1,509.5	1,559.1	2,679.9	2,667.7	2,800.5	2,786.1
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	0.3	0.0	-0.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	12.3	26.5	77.6	21.0	24.5	54.7
Other Long-Term Assets	24.8	30.0	30.1	33.0	15.8	53.2	17.6	9.9	37.1	40.6	29.7	37.0	33.9	52.3	35.0	48.2
Total Long-Term Assets	922.1	958.6	984.6	1,048.4	1,028.2	985.6	1,305.7	1,357.0	1,303.7	1,396.4	1,551.5	1,622.6	2,791.4	2,740.9	2,859.9	2,889.0
Total Assets	1,058.0	1,056.6	1,141.9	1,173.9	1,203.0	1,232.8	1,528.9	1,627.5	1,521.0	1,569.0	1,724.1	1,752.9	2,957.3	2,843.4	3,119.3	3,182.7

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	907.3	910.4	920.5	928.6	886.6	896.9	944.0	954.8	950.2	990.5
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	0.0	0.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.3	0.3	0.3	0.3
Other Long-Term Assets	67.1	50.9	36.5	30.0	30.4	25.1	27.3	31.4	33.0	33.9
Total Long-Term Assets	974.3	961.3	957.0	958.6	917.0	922.1	971.6	986.6	983.5	1,024.7
Total Assets	1,107.6	1,040.3	1,038.5	1,056.6	1,044.5	1,058.0	1,117.8	1,141.9	1,095.0	1,135.4

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	11.5	17.5	10.7	16.2	30.0	11.9	49.6	29.1	23.2	6.7	8.3	9.9	5.6	4.5	5.0	6.5
Short-Term Debt	2.4	1.5	4.6	2.1	1.9	82.4	71.4	66.3	24.5	4.6	588.4	34.3	1,432.5	0.7	185.1	71.8
Other Current Liabilities	16.4	17.0	9.0	13.3	0.0	10.9	0.0	0.0	0.0	16.2	19.2	18.3	41.9	19.2	27.4	29.8
Current Liabilities	37.9	40.7	35.3	36.5	41.9	113.6	127.7	101.9	52.4	28.9	617.0	63.9	1,481.6	25.7	221.7	118.0

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	20.3	17.5	16.4	17.5	14.0	11.5	14.5	10.7	10.8	8.9
Short-Term Debt	0.0	0.3	0.9	1.5	2.4	2.4	2.3	4.6	4.5	4.5
Other Current Liabilities	31.3	27.2	22.9	17.0	18.9	16.4	16.8	9.0	12.1	5.7
Current Liabilities	56.4	48.5	45.6	40.7	41.2	37.9	39.3	35.3	36.2	29.2

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	96.2	87.7	192.0	169.0	244.4	367.0	422.8	472.3	493.5	510.3	1.1	396.2	166.7	1,526.8	1,509.3	1,674.4
Capital Leases	0.6	7.0	4.1	6.2	8.1	9.8	11.5	3.5	2.6	1.9	1.1	0.4	3.3	3.1	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	-7.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	23.7	39.5
Total Liabilities	134.7	128.4	227.3	205.6	286.3	487.8	550.5	574.2	545.9	538.7	1,724.1	460.1	1,648.4	2,843.4	1,757.7	1,834.6

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	163.9	98.7	88.3	87.7	71.7	96.8	161.9	192.0	142.4	151.2
Capital Leases	0.0	6.0	6.5	7.0	2.4	3.0	1.2	1.8	4.7	5.2
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	220.3	147.2	133.9	128.4	112.9	134.7	201.2	227.3	178.6	180.4

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.3	0.1	0.7	0.6	0.4	0.4	0.4	0.4
Retained Earnings	-598.9	-564.7	-641.1	-628.2	-786.8	-968.8	-743.3	-687.3	-653.7	-594.9	-377.2	-204.1	66.6	214.4	359.3	334.0
Comprehensive Income	0.0	0.0	0.5	6.5	0.8	0.0	0.0	-245.8	-214.4	-163.8	0.0	-25.3	53.7	-11.8	-17.5	-5.2
Total Common Equity	921.8	926.7	913.3	967.4	916.6	745.0	978.4	1,053.3	975.0	1,030.3	1,106.0	1,022.4	967.5	1,066.3	1,151.6	1,132.9

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	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4
Retained Earnings	-584.5	-583.4	-576.6	-564.7	-577.4	-598.9	-622.3	-641.1	-646.1	-614.1
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.5	2.3	3.9
Total Common Equity	885.9	891.6	903.2	926.7	929.9	921.8	915.1	913.3	915.2	953.9

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		99.1	89.2	194.3	171.1	246.3	449.4	494.2	538.6	518.0	514.9	589.6	430.5	1,599.2	1,527.5	1,694.4	1,746.2
Book Value		923.3	928.2	914.6	968.3	916.7	745.0	978.4	1,053.3	975.0	1,030.3	0.0	1,292.8	1,308.8	0.0	1,361.6	1,348.2

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		1.4	1.4	1.4	1.5	1.7	1.6	1.5	1.4	1.2	1.1
Book Value		885.9	891.6	903.2	926.7	929.9	921.8	915.1	913.3	915.2	953.9

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	15.3	-4.4	76.4	-12.9	159.4	182.0	-225.6	-56.0	-32.9	-58.7	-217.8	-254.4	-157.0	-157.0	-157.8	25.1	147.4
Depreciation & Amortization	69.5	77.3	70.1	67.9	61.6	57.6	66.5	72.8	69.0	71.8	76.3	79.6	112.7	140.7	139.1	136.2	115.7
Stock-Based Compensation	5.6	7.0	0.0	5.5	3.2	2.3	2.0	2.1	2.2	4.1	20.7	42.1	20.4	4.5	5.9	8.3	7.2
Change Working Capital	-11.6	-51.6	-18.8	0.0	-11.7	-5.6	-12.8	22.0	-25.8	-4.0	1.5	7.6	1,382.1	-0.3	-4.9	-17.0	-6.6
Change In Accounts Receivable	-10.0	7.1	-3.6	7.5	-5.2	-7.1	0.7	8.6	-10.1	-2.5	0.2	4.2	0.0	-2.5	2.0	0.0	0.0
Change In Accounts Payable	6.7	2.1	9.6	-2.2	-2.1	5.4	-17.4	13.2	2.6	1.5	-5.3	1.9	-39.2	2.8	-4.9	1.1	10.0
Change In Inventories	-1.4	-3.0	4.5	-5.1	3.0	-3.0	5.6	2.3	-14.2	-6.9	5.5	1.2	0.0	-0.9	-0.4	0.0	0.0
Other Non-cash Items	114.9	3.5	-0.9	31.2	-23.2	-4.9	-4.0	-9.1	1.2	-0.9	1.5	-10.4	-1,575.4	8.9	-1.0	13.6	12.4
Cash from Operations	114.1	0.0	0.0	91.8	189.3	231.1	36.9	59.5	65.9	26.5	-50.0	-56.1	-60.2	-3.1	-18.8	158.2	262.7

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	15.4	-1.1	-6.8	-11.9	12.7	21.6	23.5	18.8	4.9	-31.9
Depreciation & Amortization	21.1	19.6	18.5	18.5	18.1	17.0	18.0	17.6	17.1	17.4
Stock-Based Compensation	0.0	1.9	1.8	1.5	0.0	1.5	1.5	0.0	1.4	1.4
Change Working Capital	-23.2	8.2	-9.3	-9.6	-3.2	13.8	-5.4	-7.3	1.9	0.2
Change In Accounts Receivable	-0.3	0.2	4.1	3.2	-0.9	9.2	-7.8	-4.1	1.7	0.2
Change In Accounts Payable	-14.4	0.0	5.2	0.0	1.8	4.9	0.0	5.8	-2.2	6.0
Change In Inventories	-3.6	-1.1	2.9	-1.1	2.7	1,828.7	6.2	-3.9	0.8	-4.6
Other Non-cash Items	2.5	-21.0	1.2	4.4	2.5	-18.3	-8.4	3.2	42.5	-2.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	39.6	13.2

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-91.9	-3.2	-56.7	-94.0	-56.0	-117.5	-20.0	-50.4	-243.3	-0.6	-0.8	-67.4	-0.2	-146.6	-3.3	-132.6	-985.3
Acquisitions	67.7	0.0	103.4	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
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	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	10.5	0.7	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	50.4	0.0	0.0	2.4	1.0	49.9	57.5	27.6	48.0	15.5	-2.8	9.9	-74.4	0.0	-0.4	-0.8	115.1
Cash from Investing	-23.0	0.0	0.0	-91.6	-55.0	-67.6	37.4	-22.8	-195.4	15.0	6.9	-56.8	-74.6	-146.6	-3.7	-133.4	-870.2

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	-73.8	-11.1	1.8	-3.5	-50.4	0.5	-1.6	-1.2	-88.4	-0.7
Acquisitions	0.0	0.0	0.0	0.0	24.3	-67.7	0.0	18.5	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
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	0.0	1.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-88.3	0.2

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-153.5	0.0	0.0	23.5	-75.0	-553.2	-81.8	-77.1	-535.7	-4.5	-464.9	-144.2	-137.0	-0.4	-174.6	-137.4	-67.9
Debt Issued	99.2	89.2	-105.0	46.6	-0.2	350.1	37.0	32.7	556.3	7.6	390.2	303.2	-1,031.7	72.1	7.7	85.6	1,814.1
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	110.2	0.0	0.0	0.0	137.0	137.0	50.7	0.0	55.2
Repurchase of 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	136.3	-68.4	4.1	0.0	-0.3
Dividends Paid	-48.7	0.0	0.0	-40.9	-115.7	-13.5	-9.8	-20.9	0.0	0.0	0.0	0.0	-1.0	-1.6	-4.1	-7.6	-5.4
Other Financing Activities	90.7	0.0	0.0	0.0	0.0	344.0	34.8	20.8	552.7	-1.1	520.3	294.7	-39.8	133.2	-9.0	77.3	708.5
Cash from Financing	-102.7	0.0	0.0	-17.4	-190.7	-222.7	-56.9	-77.2	127.3	-5.6	55.4	150.5	95.5	199.8	-132.9	-67.7	690.2

Cash Flow From Financing Activities	4-2025	3-2025	2-2025	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	55.3	-8.8
Debt Issued	163.9	65.0	9.8	15.2	-25.1	-65.1	-30.1	104.9	-0.1
Issuance of Common Stock	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
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.4	-6.4
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.5	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	43.4	-15.1

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-11.5	11.5	-2.5	-17.2	-56.4	-59.1	17.4	-40.5	-2.2	35.9	12.3	37.7	-39.3	50.1	-155.4	-42.9	82.6
Closing Cash Balance		42.0	55.5	44.0	46.5	64.1	120.5	179.7	162.2	202.8	204.9	133.4	121.1	83.4	122.7	72.6	228.0	270.9

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		-34.4	54.2	5.2	-13.4	-2.7	4.6	-6.3	1.8	-5.4	-1.7
Closing Cash Balance		55.5	90.0	35.8	30.6	44.0	47.0	42.3	48.4	46.5	52.2

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		22.3	-60.5	70.2	-2.2	133.3	113.7	16.9	9.1	-177.4	26.0	-50.8	-123.4	-60.4	-149.7	-22.1	25.6	-722.6
Real Free Cash Flow		16.7	-67.6	70.2	-7.8	130.0	111.4	14.8	7.0	-179.7	21.9	-71.4	-165.6	-80.8	-154.2	-28.0	17.2	-729.8

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		-57.9	-3.4	7.2	-0.6	-20.4	32.1	27.4	31.1	-48.7	12.5
Real Free Cash Flow		-57.9	-5.3	5.4	-2.1	-20.4	30.6	26.0	31.1	-50.1	11.1