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

Golden Ocean Group Limited

GOGL

Valuace

Růst

Zdraví

Cena

$ 7.98

-0.22 (-2.68%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	863.6	968.4	885.8	1,113.5	1,203.2	607.9	705.8	656.1	460.0	257.8	189.6	96.7	37.5	37.3	94.5	95.9
Cost of Revenues	616.5	509.6	675.9	691.8	675.0	563.9	589.9	498.5	399.9	312.9	248.2	72.2	25.8	23.0	30.0	30.1
Gross Profit	247.1	458.8	209.9	421.7	528.2	44.0	115.9	157.5	60.1	-55.0	-58.6	24.5	11.8	14.3	64.5	65.8

Revenue	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Total Revenues	141.9	211.0	260.6	250.1	246.7	254.2	221.7	213.4	196.5	249.6
Cost of Revenues	155.9	135.8	165.7	159.1	155.0	164.0	173.2	164.6	174.1	172.2
Gross Profit	-14.0	75.1	94.9	91.0	91.7	90.3	48.5	48.8	22.4	77.3

Operating Income	TTM	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
Selling General & Admin Expenses	0.0	0.0	18.7	20.4	18.1	13.7	14.1	14.7	12.6	12.7	12.5	5.0	4.9	4.3	3.5	3.0
Depreciation & Amortization	138.5	139.9	135.5	139.1	141.5	111.3	100.1	92.1	78.1	64.8	54.3	20.2	11.6	21.4	22.8	20.4
Total Operating Expenses	37.5	144.5	18.7	20.8	20.2	10.8	15.3	11.7	8.7	14.5	17.2	5.0	4.9	4.3	26.3	22.6
Operating Income	209.6	314.3	188.6	435.1	513.6	19.8	100.7	145.0	50.1	-70.3	-239.1	19.5	6.8	10.0	38.2	43.2

Operating Income	TTM	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
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	4.9	4.4	5.2	4.2	5.0
Depreciation & Amortization	31.9	35.6	35.8	35.2	35.1	36.2	35.3	32.6	31.5	39.2
Total Operating Expenses	5.4	26.0	1.1	5.1	7.4	4.9	4.4	5.2	4.2	5.0
Operating Income	-19.3	49.2	93.9	85.9	84.3	85.3	44.9	43.6	24.5	75.2

Net Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	12.3	0.2	4.7	2.3	0.5	1.2	4.4	7.6	2.2	1.7	0.8	0.0	0.0	0.1	0.1	0.1
Interest Expense	95.4	101.5	103.7	56.2	39.9	47.5	59.5	75.1	59.8	44.2	28.3	2.5	2.8	3.8	5.0	3.9
Other Expense	-95.2	-90.6	-75.8	27.1	14.0	-157.3	-63.2	6.5	3.9	-15.8	-117.5	-0.7	-0.5	-0.5	-0.7	-0.7
IBT	114.4	223.8	112.8	462.2	527.6	-137.5	37.4	84.8	-2.3	-127.9	-220.7	16.3	3.5	5.9	32.7	38.6
Income Tax Expense	0.7	0.5	0.5	0.4	0.4	0.1	0.2	0.2	0.1	-0.2	0.2	0.3	7.4	59.3	0.7	0.7
Net Income	113.7	223.2	112.3	461.8	527.2	-137.7	37.2	84.5	-2.3	-127.7	-220.8	16.0	-3.9	-53.4	32.7	38.6

Net Income	TTM	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Interest Income	1.0	8.2	1.5	1.7	2.0	1.3	0.7	1.2	1.5	1.3
Interest Expense	23.0	18.4	27.0	27.0	29.2	28.7	28.8	24.2	22.0	19.0
Other Expense	-24.6	-9.8	-37.5	-23.4	-20.0	-27.4	-16.1	-8.7	-17.8	-6.7
IBT	-43.9	39.4	56.4	62.5	65.4	57.9	28.8	34.9	-8.8	68.5
Income Tax Expense	0.2	0.4	0.1	0.1	0.1	0.5	0.0	0.0	0.0	0.3
Net Income	-44.1	39.0	56.3	62.5	65.4	57.5	28.7	34.9	-8.8	68.2

Per Share Data	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$0.00	$0.00	$0.56	$2.40	$2.74	$-0.96	$0.26	$0.59	$-0.02	$-1.34	$-7.30	$1.38	$-0.70	$-10.07	$6.17	$9.30
EPS Diluted	$0.00	$0.00	$0.56	$2.39	$2.73	$-0.96	$0.26	$0.59	$-0.02	$-1.34	$-7.30	$1.38	$-0.70	$-10.01	$6.12	$9.30
Shares Outstanding	199.4	199.9	199.9	192.4	192.4	143.3	143.5	144.1	125.0	95.2	30.2	11.4	5.6	5.3	5.3	4.2
Diluted Shares Outstanding	199.4	200.0	200.5	193.1	193.0	143.3	143.6	144.4	125.0	95.2	30.3	11.4	5.6	5.3	5.3	4.2

Per Share Data	TTM	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.29	$0.14	$0.17	$-0.04	$0.34
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.29	$0.14	$0.17	$-0.04	$0.34
Shares Outstanding	199.4	199.4	201.2	201.6	199.7	199.6	199.4	200.2	200.4	200.8
Diluted Shares Outstanding	199.4	199.4	200.0	200.0	199.7	199.6	199.4	200.2	200.4	200.8

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	103.1	129.1	116.4	134.8	197.0	153.1	88.9	305.4	309.0	212.9	102.6	42.2	98.3	79.3	46.8	56.8
Short Term Investments	0.0	0.0	0.0	2.2	1.7	3.7	13.9	12.0	16.3	6.5	14.6	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	103.1	129.1	116.4	134.8	197.0	153.1	88.9	305.4	309.0	212.9	102.6	42.2	98.3	79.3	46.8	56.8
Accounts Receivable	0.0	101.4	95.3	94.0	100.7	65.5	113.2	88.2	82.3	55.2	65.0	8.0	4.2	4.8	11.4	3.3
Inventory	0.0	37.5	40.9	45.4	43.4	25.2	28.2	28.2	20.1	18.0	15.2	13.2	1.7	1.2	3.8	1.5
Other Current Assets	181.4	27.3	25.1	161.1	159.4	109.4	168.7	135.6	127.4	86.7	100.7	22.1	6.5	6.6	0.9	6.2
Total Current Assets	284.5	286.5	278.9	299.1	369.4	284.5	273.1	461.2	444.5	299.9	203.7	64.3	104.7	100.8	81.4	77.9

Current Assets	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Cash And Equivalents	106.7	129.1	116.2	99.5	147.4	118.6	97.5	103.9	118.4	134.8
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.6	0.0	2.2
Total Cash & ST Investments	106.7	129.1	116.2	99.5	147.4	118.6	97.5	103.9	118.4	134.8
Accounts Receivable	0.0	101.4	0.0	40.8	0.0	45.5	0.0	83.6	0.0	94.0
Inventory	0.0	37.5	0.0	40.9	0.0	40.9	0.0	51.7	0.0	45.4
Other Current Assets	182.9	27.3	190.8	103.3	169.9	76.2	183.5	73.2	161.3	161.1
Total Current Assets	289.6	286.5	307.0	284.5	314.5	278.9	281.0	272.8	279.7	299.1

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	3,085.4	3,019.6	3,120.3	2,856.9	3,034.5	2,403.9	2,589.6	2,407.6	2,322.8	1,942.5	1,835.2	1,176.0	289.5	273.8	436.3	459.0
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	0.0	53.1	74.1	65.4	41.3	16.4	21.5	1.7	2.3	4.2	6.2	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	92.0	20.1	15.7	35.8	8.9	16.2	81.9	82.5	102.8	115.0	133.6	22.5	15.7	22.7	3.6	5.0
Total Long-Term Assets	3,177.4	3,092.8	3,210.1	2,958.1	3,084.8	2,436.5	2,693.0	2,490.1	2,425.6	2,061.7	1,975.0	1,198.5	305.1	296.6	439.8	464.0
Total Assets	3,461.9	3,379.3	3,489.0	3,257.3	3,454.2	2,721.1	2,966.1	2,951.4	2,870.1	2,361.6	2,178.7	1,262.7	409.9	397.4	521.2	542.0

Long-Term Assets	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Net Property, Plant & Equipment	3,024.3	3,019.6	3,033.5	3,085.4	3,112.1	3,120.3	3,177.0	3,104.5	2,898.7	2,856.9
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	1.7	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	0.0	53.1	0.0	52.6	0.0	74.1	0.0	58.4	0.0	65.4
Other Long-Term Assets	79.7	20.1	105.3	37.7	75.3	15.7	85.4	28.6	136.1	35.8
Total Long-Term Assets	3,104.0	3,092.8	3,138.8	3,177.4	3,187.3	3,210.1	3,262.4	3,191.5	3,034.8	2,958.1
Total Assets	3,393.6	3,379.3	3,445.8	3,461.9	3,501.9	3,489.0	3,543.4	3,464.3	3,314.5	3,257.3

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	0.0	11.8	9.5	7.1	6.5	18.4	12.4	7.8	5.4	2.9	2.5	4.9	1.4	1.3	2.1	3.9
Short-Term Debt	138.2	135.1	131.7	116.8	141.5	128.1	119.7	477.4	114.9	4.9	70.3	17.2	-5.1	4.7	3.6	3.6
Other Current Liabilities	105.2	86.3	83.8	54.9	64.0	69.2	71.5	35.4	38.8	24.4	36.2	6.7	7.4	2.5	0.7	8.7
Current Liabilities	243.4	234.4	226.2	211.6	248.1	241.7	233.4	541.5	181.7	43.6	114.2	32.2	7.4	11.5	11.1	12.3

Current Liabilities	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Accounts Payable	0.0	11.8	0.0	9.4	0.0	9.5	0.0	11.2	0.0	7.1
Short-Term Debt	233.4	135.1	137.8	138.2	136.7	131.7	145.5	130.4	121.8	116.8
Other Current Liabilities	122.3	86.3	114.7	68.5	113.9	84.4	115.1	101.7	123.1	54.9
Current Liabilities	355.7	234.4	252.4	243.4	250.7	226.2	260.6	243.3	244.8	211.6

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,220.2	1,244.8	1,338.4	1,128.6	1,277.4	1,110.6	1,219.3	879.1	1,186.2	1,071.1	897.3	346.3	95.0	107.0	150.1	153.7
Capital Leases	65.9	77.3	99.8	124.6	156.5	193.2	225.1	7.4	12.7	17.5	33.3	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-375.2	-2.5	-2.7	-2.9	0.0	0.0	-1.3	0.0	0.0
Total Liabilities	1,531.5	1,479.3	1,567.1	1,340.3	1,525.4	1,352.3	1,452.7	1,427.8	1,376.0	1,122.9	1,020.0	378.5	102.4	119.7	161.3	166.1

Long-Term Liabilities	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Long-Term Debt	1,211.4	1,244.8	1,265.9	1,286.0	1,321.3	1,338.4	1,395.3	1,341.4	1,198.6	1,128.6
Capital Leases	120.5	77.3	83.2	88.7	71.7	77.6	119.4	112.6	118.6	124.6
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	1,567.7	1,479.3	1,519.1	1,531.5	1,574.0	1,567.1	1,659.1	1,588.6	1,446.8	1,340.3

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	10.1	10.1	10.1	10.1	10.1	7.2	7.2	7.2	7.1	5.3	1.7	0.8	0.3	0.2	0.2	0.2
Retained Earnings	345.5	320.8	340.0	328.9	160.1	-366.7	-228.7	-267.7	-351.9	-349.6	-221.8	-1.0	-7.9	-4.0	49.4	65.6
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	5.3	2.3	0.0	-42.8	-42.8	-31.8	-221.6	-198.9
Total Common Equity	1,930.4	1,900.0	1,921.9	1,917.0	1,928.7	1,368.8	1,513.4	1,523.5	1,494.0	1,238.7	1,158.6	884.3	307.4	277.7	359.9	375.9

Total Common Equity	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Common Stock	10.1	10.1	10.1	10.1	10.1	10.1	10.1	10.1	10.1	10.1
Retained Earnings	246.8	320.8	341.9	345.5	343.0	340.0	302.5	294.8	280.0	328.9
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	1,825.9	1,900.0	1,926.7	1,930.4	1,927.9	1,921.9	1,884.4	1,875.7	1,867.7	1,917.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,424.2	1,379.8	1,469.9	1,245.4	1,418.8	1,238.7	1,339.0	1,356.5	1,301.1	1,076.0	967.6	363.5	95.0	111.7	153.7	157.3
Book Value		1,930.4	1,900.0	1,921.9	1,917.0	1,928.7	1,368.8	1,513.4	1,523.5	1,494.0	1,238.7	1,158.6	884.3	307.4	277.7	359.9	375.9

Other		1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		1,825.9	1,900.0	1,926.7	1,930.4	1,927.9	1,921.9	1,884.4	1,875.7	1,867.7	1,917.0

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	214.1	223.2	112.3	461.8	527.2	-137.7	37.2	84.5	-2.3	-127.7	-220.8	16.0	-3.9	-53.4	32.7	38.6
Depreciation & Amortization	141.7	139.9	135.5	129.8	123.7	111.3	93.8	92.1	78.1	64.8	54.3	20.2	11.6	21.4	22.8	20.4
Stock-Based Compensation	0.3	0.0	0.3	0.6	0.6	0.3	0.5	0.5	0.6	0.1	0.0	0.2	0.9	0.9	0.0	0.0
Change Working Capital	-22.7	12.5	3.1	12.6	-37.4	31.2	-1.2	-19.9	-7.1	-1.4	0.0	-11.6	-1.7	0.8	-14.5	3.5
Change In Accounts Receivable	-14.9	0.0	-7.5	13.9	-6.1	22.9	-18.2	-4.8	-8.6	-5.3	-5.0	0.5	-1.4	-4.5	-5.7	2.4
Change In Accounts Payable	-1.2	0.0	-1.2	0.7	-11.9	6.0	4.6	2.4	2.5	0.3	-5.4	1.9	0.2	-0.9	-1.8	0.2
Change In Inventories	4.5	0.0	3.5	-2.1	-18.2	3.1	-0.1	-8.0	-2.2	-2.8	7.7	-11.5	-1.2	1.5	-2.3	1.7
Other Non-cash Items	144.4	-10.4	15.1	-101.5	-3.6	16.2	29.0	28.3	29.3	27.6	43.4	0.7	0.6	2.3	1.7	0.0
Cash from Operations	337.0	0.0	266.3	503.4	560.4	140.6	158.4	186.5	94.6	-23.1	-14.8	24.9	12.3	36.8	42.6	62.5

Cash Flow From Operating Activities	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Net Income	-44.1	39.0	56.3	62.5	65.4	57.5	28.7	34.9	-8.8	68.2
Depreciation & Amortization	31.9	35.1	35.8	35.2	35.1	36.2	35.3	32.6	31.5	32.4
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.3	0.0	0.2	0.0	0.0
Change Working Capital	1.6	23.5	-2.9	-23.5	15.4	-3.6	-11.1	-8.9	26.6	37.1
Change In Accounts Receivable	0.0	0.0	0.0	0.0	0.0	-14.9	0.0	-15.6	0.0	0.0
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	-1.2	0.0	0.0	0.0	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	4.5	0.0	-6.2	0.0	0.0
Other Non-cash Items	7.3	-26.0	11.6	2.8	70.1	6.8	-5.5	-13.1	27.2	-12.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	96.9	47.4	45.5	76.5	125.6

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2010
Capital Expenditure	-163.2	-101.5	-477.5	-61.0	-445.0	-25.3	-44.1	-158.2	-158.7	-267.5	-519.0	-381.5	-26.7	0.0	-97.6
Acquisitions	51.7	0.0	94.8	0.9	0.9	1.7	-19.5	0.0	6.6	-0.8	237.7	68.6	0.0	0.0	0.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	-1.1	14.4	0.0	98.1	-32.2	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	1.1	0.2	0.0	0.1	422.0	0.0	0.0	0.0	0.0
Other Investing Activities	15.7	0.0	0.9	132.9	54.0	4.4	-9.5	2.4	124.7	-5.2	4.1	-3.9	17.1	67.0	-5.0
Cash from Investing	-111.5	0.0	-381.8	72.8	-390.0	-19.2	-73.1	-141.2	-27.4	-175.3	112.6	-316.9	-9.6	67.0	-102.6

Cash Flow From Investing Activities	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Capital Expenditure	-22.8	-25.2	-25.5	-27.9	-6.5	-103.3	-228.2	-139.6	-19.9
Acquisitions	0.0	0.0	0.0	15.7	21.2	14.8	43.6	15.3	0.0
Investments	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
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.9	14.3
Cash from Investing	0.0	0.0	0.0	0.0	14.7	-88.5	-184.6	-123.3	-5.5

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-167.3	0.0	208.6	-446.3	-661.1	-439.1	-626.9	-247.0	-168.6	-38.0	-249.5	-1.5	-16.7	-42.1	-3.6	-170.9
Debt Issued	119.9	-90.1	433.1	272.9	841.3	338.9	609.4	302.4	393.8	146.3	853.6	270.0	0.0	0.0	0.0	328.3
Issuance of Common Stock	98.7	0.0	0.0	0.0	352.2	0.0	389.9	0.3	122.5	205.4	0.0	0.0	51.2	0.0	0.0	87.6
Repurchase of Common Stock	-0.9	-5.7	-8.4	-3.3	498.0	0.0	-5.5	-1.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	207.8
Dividends Paid	-159.8	0.0	-100.0	-471.7	-320.7	-7.2	-46.6	-64.9	0.0	0.0	0.0	-29.0	-18.2	-29.3	-48.9	-33.5
Other Financing Activities	-5.6	0.0	-4.2	273.1	-3.8	336.6	-5.6	268.8	75.0	141.3	212.2	266.4	0.0	0.0	-0.1	-2.1
Cash from Financing	-229.8	0.0	96.0	-648.1	-135.5	-109.6	-294.7	-44.7	28.9	308.7	-37.3	236.0	16.3	-71.4	-52.5	88.9

Cash Flow From Financing Activities	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Debt Repaid	0.0	0.0	0.0	0.0	0.0	-72.7	54.1	151.0	76.2	-40.7
Debt Issued	65.0	-23.9	-20.5	-33.8	-11.8	1.9	123.2	302.4	151.1	-12.9
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	0.0	-5.7	0.0	0.0	0.0	0.0	-0.9	-6.9	-0.5	-3.3
Dividends Paid	0.0	0.0	0.0	0.0	0.0	-20.0	-19.9	-20.0	-40.1	-70.3
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.3	-0.9	-3.6	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	-92.7	33.5	123.1	32.0	-114.3

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-4.3	13.1	-19.4	-71.9	34.9	11.9	-209.4	0.6	96.1	110.3	60.4	-56.0	19.0	32.4	-9.9	48.8
Closing Cash Balance		103.1	131.7	118.6	138.1	210.0	175.1	163.2	372.6	309.0	212.9	102.6	42.2	98.3	79.3	46.8	56.8

Cash position		1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Net Change in Cash		-19.1	14.1	14.6	-44.4	28.8	18.9	-7.6	-15.9	-14.8	5.8
Closing Cash Balance		112.6	131.7	117.6	103.1	147.4	118.6	99.7	107.3	123.2	138.1

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		173.8	263.8	-211.2	442.4	115.4	115.4	114.3	28.3	-64.1	-290.6	-533.8	-356.6	-14.4	36.8	42.6	-35.1
Real Free Cash Flow		173.5	263.8	-211.5	441.8	114.8	115.1	113.8	27.8	-64.7	-290.7	-533.8	-356.9	-15.3	35.9	42.6	-35.1

Free Cash Flow		1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Free Cash Flow		-3.3	48.9	75.6	51.4	87.9	90.4	-55.9	-182.6	-63.1	105.7
Real Free Cash Flow		-3.3	48.9	75.6	51.4	87.9	90.1	-55.9	-182.8	-63.1	105.7