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

H&E Equipment Services, Inc.

HEES

Valuace

Růst

Zdraví

Cena

$ 94.64

0.00 (0.00%)

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	1,464.7	1,516.6	1,469.2	1,244.5	1,062.8	1,169.1	1,348.4	1,239.0	1,030.0	978.1	1,039.8	1,090.4	987.8	837.3	720.6	574.2
Cost of Revenues	845.1	841.4	784.8	689.4	647.4	766.5	849.2	800.4	670.1	642.5	694.1	742.5	685.9	580.0	527.8	438.2
Gross Profit	619.6	675.2	684.5	555.2	415.4	402.6	499.2	438.5	359.9	335.6	345.7	347.9	301.8	257.3	192.7	135.9

Revenue	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Total Revenues	319.5	384.1	384.9	376.3	371.4	385.8	400.7	360.2	322.5	353.1
Cost of Revenues	195.9	216.5	213.4	219.3	219.5	199.5	212.3	191.9	181.1	193.8
Gross Profit	123.6	167.6	171.5	157.0	151.9	186.3	188.4	168.4	141.4	159.4

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	398.4	343.8	290.1	289.3	311.0	278.3	232.8	228.1	220.2	206.5	189.1	169.7	153.4	148.3
Depreciation & Amortization	440.4	-15.9	388.4	301.0	262.9	267.3	276.5	236.4	193.2	189.7	186.5	166.5	138.9	116.5	99.4	92.3
Total Operating Expenses	435.0	455.6	407.8	343.8	290.1	289.3	311.0	278.3	232.8	228.1	220.2	206.5	189.1	169.7	152.6	148.3
Operating Income	180.1	229.3	276.7	-83.0	-134.5	-150.8	-84.4	166.6	137.9	110.8	128.2	143.7	115.3	89.2	40.1	-11.9

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	106.6	104.2	99.3	95.3	94.5
Depreciation & Amortization	110.8	112.3	110.6	106.7	104.4	99.7	106.1	100.6	96.2	88.8
Total Operating Expenses	111.6	113.8	112.4	97.2	100.8	106.6	104.2	99.3	95.3	94.5
Operating Income	5.8	53.8	60.7	59.7	51.1	81.2	79.2	69.5	46.7	-19.9

Net Income	TTM	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
Interest Expense	54.6	73.0	60.9	54.0	53.8	61.8	68.3	63.7	55.0	53.6	54.0	52.4	51.4	35.5	28.7	29.1
Other Expense	-64.0	-66.8	-53.5	263.8	216.3	109.4	200.2	8.1	-12.8	5.2	4.2	3.6	3.8	-7.7	0.7	0.6
IBT	119.2	162.5	223.2	180.7	81.7	-41.4	115.9	104.7	59.3	59.0	75.7	92.7	65.1	44.4	12.1	-40.4
Income Tax Expense	28.3	39.6	53.9	47.0	21.2	-8.7	28.7	28.0	-50.3	21.9	31.4	37.5	21.0	15.6	3.2	-14.9
Net Income	90.9	123.0	169.3	132.2	60.6	-32.7	87.2	76.6	109.7	37.2	44.3	55.1	44.1	28.8	8.9	-25.5

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	0.0	0.0	0.0	0.0	0.0	0.0	16.1	14.7	13.7	0.0
Interest Expense	0.0	17.6	18.8	18.2	18.4	16.3	16.1	14.7	13.7	13.5
Other Expense	-14.0	-15.9	-17.3	-16.7	-16.8	-14.8	-13.1	-13.6	-12.0	89.2
IBT	-8.2	37.9	43.3	46.1	35.2	66.4	66.1	55.9	34.7	69.2
Income Tax Expense	-2.0	5.2	12.3	12.8	9.3	12.9	17.3	14.7	9.1	18.1
Net Income	-6.2	32.8	31.1	33.3	25.9	53.5	48.9	41.2	25.7	51.2

Per Share Data	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$0.00	$0.00	$4.69	$3.68	$1.67	$-0.91	$2.43	$2.15	$3.09	$1.05	$1.26	$1.57	$1.26	$0.83	$0.26	$-0.73
EPS Diluted	$0.00	$0.00	$4.66	$3.66	$1.66	$-0.91	$2.42	$2.13	$3.07	$1.05	$1.25	$1.56	$1.26	$0.82	$0.26	$-0.73
Shares Outstanding	36.4	36.3	36.1	35.9	36.3	36.1	35.9	35.7	35.5	35.4	35.3	35.2	35.0	34.9	34.8	34.7
Diluted Shares Outstanding	36.4	36.5	36.3	36.1	36.5	36.1	36.0	35.9	35.7	35.5	35.3	35.2	35.1	35.0	34.9	34.7

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	$1.48	$1.35	$1.14	$0.71	$1.42
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$1.47	$1.35	$1.14	$0.71	$1.41
Shares Outstanding	36.4	36.3	36.3	36.2	36.2	36.2	36.1	36.1	36.0	36.0
Diluted Shares Outstanding	36.4	36.5	36.5	36.5	36.6	36.3	36.3	36.3	36.4	36.2

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	8.6	16.4	8.5	81.3	357.3	310.9	14.2	16.7	165.9	7.7	7.2	15.9	17.6	8.9	24.2	29.1
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	8.6	16.4	8.5	81.3	357.3	310.9	14.2	16.7	165.9	7.7	7.2	15.9	17.6	8.9	24.2	29.1
Accounts Receivable	248.1	0.0	247.4	225.3	157.2	178.9	192.2	201.6	176.1	140.0	147.3	164.3	132.0	141.7	105.3	99.1
Inventory	21.9	0.0	109.9	107.8	75.3	72.5	85.5	104.6	75.0	53.9	96.8	134.0	111.6	80.0	65.2	72.2
Other Current Assets	18.0	0.0	8.7	21.5	21.1	10.4	10.3	10.5	9.2	7.5	10.1	9.1	6.0	5.2	5.2	8.7
Total Current Assets	296.6	16.4	374.6	435.9	610.9	572.6	302.2	333.3	426.1	209.1	261.4	323.3	267.2	235.7	199.9	209.1

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	10.3	16.4	11.1	8.6	9.1	8.5	6.9	46.9	89.9	81.3
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	10.3	16.4	11.1	8.6	9.1	8.5	6.9	46.9	89.9	81.3
Accounts Receivable	213.0	0.0	252.2	248.1	243.9	247.4	253.3	226.6	216.7	225.3
Inventory	12.9	0.0	22.0	21.9	100.6	109.9	137.0	195.6	194.9	107.8
Other Current Assets	0.0	0.0	0.0	18.0	19.2	17.5	13.3	34.8	0.0	21.5
Total Current Assets	236.2	16.4	285.3	296.6	372.8	374.6	410.6	503.9	501.5	435.9

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	2,346.9	0.0	2,119.9	1,719.7	1,380.0	1,307.9	1,505.2	1,256.6	1,006.6	999.3	1,004.2	999.6	787.2	669.5	513.7	483.8
Goodwill	134.6	0.0	108.2	102.7	63.1	68.9	131.4	105.8	31.2	31.2	31.2	31.2	31.2	32.1	34.0	34.0
Intangible Assets	68.6	0.0	32.6	32.6	25.0	29.0	32.9	28.4	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.4
Long-Term Investments	-333.2	0.0	0.0	0.0	-201.2	-171.0	-180.1	-153.1	-126.4	-177.8	-155.9	-125.1	-88.3	-71.6	-58.6	-55.9
Other Long-Term Assets	4.0	0.0	4.6	-270.4	1.5	2.2	2.9	3.0	3.8	2.0	4.4	4.7	4.7	5.0	5.6	7.0
Total Long-Term Assets	2,554.2	2,902.6	2,265.3	1,855.8	1,469.5	1,407.9	1,672.4	1,393.8	1,041.6	1,032.5	1,039.7	1,035.5	823.1	706.7	553.4	525.3
Total Assets	2,850.8	2,958.7	2,639.9	2,291.7	2,080.4	1,980.5	1,974.6	1,727.2	1,467.7	1,241.6	1,301.1	1,358.8	1,090.3	942.4	753.3	734.4

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	709.2	0.0	2,387.9	2,346.9	2,188.4	2,119.9	2,049.2	1,919.2	470.7	1,719.7
Goodwill	135.2	135.2	135.2	134.6	125.6	108.2	96.9	102.7	102.7	102.7
Intangible Assets	60.8	0.0	66.0	68.6	66.7	32.6	27.6	29.3	30.9	32.6
Long-Term Investments	0.0	0.0	0.0	-333.2	-323.1	-108.7	0.0	0.0	-5.5	0.0
Other Long-Term Assets	335.2	0.0	3.8	4.0	4.3	4.6	-301.7	-286.0	5.5	-270.4
Total Long-Term Assets	1,240.4	135.2	2,592.9	2,554.2	2,385.0	2,265.3	2,178.5	2,056.3	882.2	1,855.8
Total Assets	2,678.1	2,795.5	2,892.7	2,850.8	2,757.7	2,639.9	2,589.1	2,560.2	2,423.0	2,291.7

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	113.0	0.0	85.5	129.5	95.6	89.3	58.9	101.8	89.8	39.4	66.8	53.3	67.8	36.1	63.0	58.4
Short-Term Debt	2.6	0.0	0.0	0.0	0.0	0.0	216.9	170.8	-17.4	162.6	184.9	259.9	102.5	157.7	16.1	0.0
Other Current Liabilities	83.3	339.7	80.1	61.7	54.6	51.9	68.9	60.2	72.9	49.0	48.6	52.8	49.4	44.1	93.2	111.1
Current Liabilities	199.2	339.7	186.3	197.8	155.4	145.6	348.6	338.7	151.9	256.8	305.8	371.2	223.9	241.9	175.9	169.5

Current Liabilities	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Accounts Payable	45.0	0.0	91.3	113.0	84.6	85.5	121.1	191.2	195.3	129.5
Short-Term Debt	0.0	0.0	0.0	2.6	2.0	26.3	2.7	2.5	0.7	0.0
Other Current Liabilities	89.0	-5.2	100.3	83.6	95.1	53.8	98.6	79.5	81.5	61.7
Current Liabilities	134.0	0.0	191.6	199.2	181.7	166.8	222.4	270.7	195.3	197.8

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,530.9	243.6	1,611.3	1,412.5	1,416.2	1,414.5	1,130.6	969.2	967.6	660.2	693.2	724.4	679.9	574.4	252.6	250.0
Capital Leases	211.4	243.6	186.8	170.7	155.3	166.2	159.8	0.7	1.5	1.7	1.9	2.1	2.3	2.4	2.6	0.0
Def. Tax Liability	333.2	0.0	0.0	271.2	201.2	171.0	180.1	153.1	126.4	177.8	155.9	125.1	88.3	71.6	58.6	55.9
Total Liabilities	2,274.8	2,173.1	2,105.6	1,890.7	1,777.1	1,742.3	1,667.1	1,470.4	1,250.9	1,098.8	1,158.5	1,225.4	995.5	893.8	489.1	480.2

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	0.0	243.6	1,760.0	1,742.3	1,702.3	1,585.0	1,572.0	1,546.0	1,451.0	1,412.5
Capital Leases	0.0	243.6	239.7	211.4	204.4	186.8	187.3	176.1	169.2	170.7
Def. Tax Liability	0.0	0.0	343.9	333.2	323.1	317.8	306.5	291.1	277.8	271.2
Total Liabilities	2,074.2	2,173.1	2,295.5	2,274.8	2,207.1	2,105.6	2,101.0	2,110.3	2,006.3	1,890.7

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.4	0.0	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4
Retained Earnings	387.1	430.7	348.0	218.7	126.6	63.8	136.1	88.3	51.1	-20.2	-18.3	-25.4	-62.9	-107.0	110.0	101.1
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-725.2	-627.4	-556.3	-497.5	-440.2	-385.9	-365.0	-343.5	-308.6
Total Common Equity	576.0	785.7	534.3	401.0	303.4	238.2	307.5	256.8	216.8	142.8	142.6	133.4	94.8	48.6	264.2	254.3

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	0.4	0.0	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4
Retained Earnings	414.6	430.7	408.1	387.1	364.0	348.0	304.5	265.8	234.6	218.7
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	603.9	785.7	597.2	576.0	550.7	534.3	488.1	449.9	416.7	401.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,744.9	243.6	1,611.3	1,412.5	1,416.2	1,414.5	1,347.5	1,139.9	967.6	822.8	878.1	984.3	782.3	732.1	268.7	250.0
Book Value		576.0	785.7	534.3	401.0	303.4	238.2	307.5	256.8	216.8	142.8	142.6	133.4	94.8	48.6	264.2	254.3

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		603.9	785.7	597.2	576.0	550.7	534.3	488.1	449.9	416.7	401.0

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	161.6	123.0	169.3	132.2	102.5	-32.7	87.2	76.6	109.7	37.2	44.3	55.1	44.1	28.8	8.9	-25.5
Depreciation & Amortization	412.0	434.0	388.4	301.0	262.9	267.3	276.5	236.4	193.2	189.7	186.5	166.5	138.9	116.5	99.4	92.3
Stock-Based Compensation	11.0	11.2	10.0	7.3	4.4	4.4	4.7	4.2	3.5	3.0	2.7	2.6	2.6	1.9	1.3	1.0
Change Working Capital	-58.7	-34.2	-138.8	-131.1	-57.0	-10.2	-56.2	-55.6	-23.6	-46.7	-24.5	-68.8	-28.2	-105.3	-37.2	-28.2
Change In Accounts Receivable	-21.9	0.0	4.9	3.3	0.0	0.0	6.6	-17.8	-40.0	4.2	13.6	-35.2	6.5	-39.8	2.6	2.6
Change In Accounts Payable	-127.8	-42.3	-44.0	30.0	11.2	31.0	-43.4	7.0	50.3	-27.3	13.4	-14.4	31.7	-26.9	4.6	29.6
Change In Inventories	80.8	11.9	-76.9	-75.4	-56.5	-9.5	-19.6	-48.2	-31.8	4.3	-14.5	-66.7	-67.8	-43.1	-21.6	-6.8
Other Non-cash Items	364.6	-63.3	-70.1	-38.3	-83.6	66.3	-19.9	-41.0	-6.1	-27.8	-32.9	-33.9	-35.5	-13.9	-14.8	-8.5
Cash from Operations	487.0	0.0	405.5	313.2	259.6	286.0	319.2	247.2	226.2	177.0	206.6	158.3	138.7	41.0	60.4	17.9

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	-6.2	32.8	31.1	33.3	25.9	53.5	48.9	41.2	25.7	51.2
Depreciation & Amortization	110.8	112.3	110.6	106.7	104.4	99.7	101.1	95.9	91.6	88.8
Stock-Based Compensation	2.8	-8.6	2.6	2.2	3.8	2.7	2.3	2.0	3.0	2.3
Change Working Capital	0.0	-8.2	5.0	-2.3	-31.3	-17.7	-7.5	-43.0	-70.6	-34.5
Change In Accounts Receivable	35.8	2.3	-5.5	-4.5	6.3	5.3	-29.0	-10.7	1.1	27.3
Change In Accounts Payable	-3.3	-15.0	-5.2	-23.5	1.4	-35.6	-70.1	-4.1	65.8	3.7
Change In Inventories	0.0	9.0	-0.2	37.0	-34.0	24.8	52.9	-16.6	-138.1	9.1
Other Non-cash Items	0.6	-0.3	-10.1	189.0	214.8	-20.6	-18.6	-17.8	-13.1	-23.7
Cash from Operations	0.0	0.0	0.0	0.0	0.0	129.0	141.6	91.7	43.2	102.0

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-633.2	-451.3	-745.8	-515.9	-452.7	-135.0	-352.8	-451.6	-256.7	-202.6	-205.6	-401.7	-296.9	-305.6	-145.7	-77.9
Acquisitions	-5.0	-157.8	-31.3	-135.7	0.0	0.0	-106.7	-196.0	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
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
Other Investing Activities	6.5	0.0	168.3	105.1	281.7	156.1	133.6	121.3	103.6	88.2	103.8	105.1	117.4	92.6	64.7	48.2
Cash from Investing	-638.2	0.0	-608.8	-546.5	-171.0	21.1	-325.9	-526.2	-153.1	-114.4	-101.8	-296.6	-179.6	-213.0	-80.9	-29.7

Cash Flow From Investing Activities	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023	4-2022
Capital Expenditure	-30.0	-69.0	-153.4	-158.7	-70.2	-167.8	-236.5	-252.6	-89.0	-140.1
Acquisitions	0.0	0.0	-0.1	2.7	-72.1	11.1	53.4	40.1	32.5	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	1.0	0.6	0.0	-89.9
Cash from Investing	0.0	0.0	0.0	0.0	0.0	-156.7	-183.1	-212.5	-56.4	-230.1

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-965.5	0.0	181.5	-1,279.3	-1,418.0	-2,861.2	-1,411.9	-1,266.3	-1,986.4	-988.6	-1,058.2	-1,078.4	-1,114.4	-1,148.4	-542.0	-1.4
Debt Issued	1,161.9	-1,367.6	380.3	1,275.6	1,419.7	2,928.2	1,619.4	1,438.7	2,131.1	933.3	952.0	1,280.3	1,164.7	1,611.8	560.6	251.4
Issuance of Common Stock	0.0	0.0	0.0	0.0	1,417.8	2,944.1	1,457.7	1,436.8	2,152.0	0.0	983.0	1,235.6	1,166.2	1,553.0	0.3	0.0
Repurchase of Common Stock	-6.2	-5.8	-6.1	-1.7	-2.1	-1.4	-1.7	-1.4	-0.8	-0.6	-0.5	-1.5	-0.9	-0.7	-0.6	-0.2
Dividends Paid	-40.1	0.0	-40.0	-39.9	-39.7	-39.6	-39.4	-39.3	-39.2	-39.1	-37.1	-18.3	-0.9	-244.4	0.0	0.0
Other Financing Activities	986.7	0.0	-4.9	1,278.2	-0.1	-52.3	-0.6	-0.1	-40.6	966.1	-0.7	-0.9	-0.4	-2.9	557.9	-2.9
Cash from Financing	112.9	0.0	130.4	-42.7	-42.2	-10.5	4.3	129.8	85.1	-62.0	-113.6	136.6	49.7	156.6	15.6	-4.5

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	39.3	14.4	87.8	40.0	-383.4
Debt Issued	-243.6	-1,516.3	15.1	40.6	93.0	78.6	37.9	184.6	79.2	373.3
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	-5.3	0.0	-2.4	0.0	-3.4	0.0	-2.8	0.0	-3.2	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	-10.0	-10.0	-10.0	-10.0	-10.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.9	382.3
Cash from Financing	0.0	0.0	0.0	0.0	0.0	29.3	1.5	77.8	21.8	-11.1

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-38.3	7.9	-72.8	-276.0	46.4	296.6	-2.4	-149.2	158.2	0.5	-8.7	-1.7	8.7	-15.3	-4.9	-16.2
Closing Cash Balance		8.6	16.4	8.5	81.3	357.3	310.9	14.2	16.7	165.9	7.7	7.2	15.9	17.6	8.9	24.2	29.1

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		-6.1	5.3	2.5	-0.5	0.6	1.6	-40.0	-43.0	8.6	-139.1
Closing Cash Balance		10.3	16.4	11.1	8.6	9.1	8.5	6.9	46.9	89.9	81.3

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-146.2	44.3	-340.3	-202.6	-193.1	151.0	-33.5	-204.3	-30.5	-25.6	1.1	-243.4	-158.3	-264.6	-85.3	-60.0
Real Free Cash Flow		-157.2	33.1	-350.4	-209.9	-197.6	146.6	-38.2	-208.6	-34.1	-28.7	-1.6	-246.0	-160.9	-266.4	-86.6	-61.0

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		81.2	60.5	-3.6	-26.3	13.8	-38.8	-94.9	-160.9	-45.7	-38.1
Real Free Cash Flow		78.4	69.1	-6.2	-28.5	10.1	-41.6	-97.2	-162.9	-48.7	-40.5