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

MRC Global Inc.

MRC

Valuace

78

Růst

48

Zdraví

74

Cena

$ 13.78

-0.06 (-0.43%)

Návštěvnost webu

Zprávy společnosti

Výsledovka

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		2,764.0	3,011.0	3,412.0	3,363.0	2,666.0	2,560.0	3,662.0	4,172.0	3,646.0	3,041.0	4,528.6	5,933.2	5,230.8	5,570.9	4,832.4	3,845.5
Cost of Revenues		2,222.0	2,391.0	2,722.0	2,753.0	2,249.0	2,129.0	3,009.0	3,483.0	3,064.0	2,573.0	3,742.5	4,915.1	4,276.0	4,557.1	4,124.3	3,327.4
Gross Profit		542.0	620.0	690.0	610.0	417.0	431.0	653.0	689.0	582.0	468.0	786.1	1,018.1	954.8	1,013.7	708.2	518.1

Revenue		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Revenues		678.0	798.0	712.0	576.0	797.0	832.0	806.0	768.0	888.0	871.0
Cost of Revenues		553.0	647.0	570.0	452.0	637.0	659.0	643.0	615.0	705.0	696.0
Gross Profit		125.0	151.0	142.0	124.0	160.0	173.0	163.0	153.0	183.0	175.0

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	503.0	470.0	410.0	449.0	550.0	562.0	536.0	524.0	606.5	716.0	643.0	606.8	513.6	447.8
Depreciation & Amortization		40.0	40.0	40.0	33.0	45.0	46.0	66.0	68.0	67.0	69.0	80.6	90.3	74.4	68.1	67.7	70.4
Total Operating Expenses		493.0	485.0	503.0	470.0	410.0	449.0	550.0	562.0	536.0	524.0	606.5	716.0	643.0	606.8	513.6	447.8
Operating Income		49.0	135.0	187.0	140.0	7.0	-13.0	103.0	127.0	46.0	-56.0	-282.3	302.1	311.8	407.0	194.6	70.3

Operating Income		TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
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	125.0	126.0	130.0
Depreciation & Amortization		10.0	11.0	10.0	9.0	11.0	10.0	10.0	10.0	10.0	10.0
Total Operating Expenses		128.0	130.0	124.0	111.0	123.0	126.0	125.0	125.0	126.0	130.0
Operating Income		-3.0	21.0	18.0	13.0	37.0	47.0	38.0	28.0	57.0	45.0

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		36.0	26.0	32.0	24.0	23.0	28.0	40.0	38.0	31.0	35.0	47.5	61.8	60.7	112.5	136.8	139.6
Other Expense		-31.0	-30.0	-34.0	-30.0	-21.0	-270.0	-37.0	6.0	-8.0	-35.0	-474.4	-14.5	-9.0	-112.8	-2.0	-5.8
IBT		18.0	105.0	153.0	110.0	-14.0	-283.0	66.0	95.0	7.0	-91.0	-342.4	225.9	236.9	181.7	55.8	-75.2
Income Tax Expense		6.0	27.0	39.0	35.0	25.0	-9.0	27.0	21.0	-43.0	-8.0	-10.8	81.8	84.8	63.7	26.8	-23.4
Net Income		-41.0	55.0	114.0	75.0	-39.0	-274.0	39.0	74.0	50.0	-83.0	-331.6	144.1	152.1	118.0	29.0	-51.8

Net Income		TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Interest Income		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	9.0	10.0
Interest Expense		10.0	10.0	9.0	7.0	4.0	7.0	8.0	6.0	9.0	10.0
Other Expense		-10.0	-3.0	-9.0	-9.0	-5.0	-5.0	-11.0	-5.0	-8.0	-11.0
IBT		-13.0	18.0	9.0	4.0	32.0	42.0	27.0	23.0	49.0	34.0
Income Tax Expense		-4.0	5.0	1.0	4.0	3.0	12.0	8.0	2.0	14.0	10.0
Net Income		-9.0	13.0	-22.0	-23.0	29.0	30.0	19.0	21.0	35.0	18.0

Per Share Data		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS		$0.00	$0.00	$1.07	$0.61	$-0.47	$-3.34	$0.18	$0.82	$0.28	$-0.85	$-3.25	$1.41	$1.50	$1.22	$0.34	$-0.61
EPS Diluted		$0.00	$0.00	$1.05	$0.60	$-0.47	$-3.34	$0.18	$0.81	$0.27	$-0.85	$-3.25	$1.40	$1.48	$1.22	$0.34	$-0.61
Shares Outstanding		84.5	85.1	84.2	83.5	82.5	82.0	83.0	90.1	94.3	97.3	102.1	102.0	101.7	96.5	84.4	84.4
Diluted Shares Outstanding		84.5	86.6	85.5	84.9	82.5	82.0	83.9	91.8	95.6	97.3	102.1	102.8	102.5	96.9	84.7	84.8

Per Share Data		TTM	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
EPS		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.25	$0.34	$0.21
EPS Diluted		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.24	$0.27	$0.21
Shares Outstanding		84.5	85.5	85.7	85.1	85.2	85.2	84.7	84.3	84.3	84.3
Diluted Shares Outstanding		84.5	86.6	85.7	86.6	86.2	86.4	86.1	85.9	105.9	85.3

Current Assets		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents		49.0	63.0	131.0	32.0	48.0	119.0	32.0	43.0	48.0	109.0	69.0	25.1	25.2	37.1	46.1	56.2
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		49.0	63.0	131.0	32.0	48.0	119.0	32.0	43.0	48.0	109.0	69.0	25.1	25.2	37.1	46.1	56.2
Accounts Receivable		481.0	378.0	430.0	501.0	379.0	319.0	459.0	587.0	522.0	399.0	532.6	974.5	812.1	823.5	791.3	629.0
Inventory		509.0	415.0	560.0	578.0	453.0	509.0	701.0	797.0	701.0	561.0	781.1	1,186.9	971.6	970.2	899.1	765.4
Other Current Assets		38.0	65.0	34.0	31.0	19.0	19.0	26.0	38.0	47.0	48.0	22.6	35.7	37.1	13.2	11.4	10.2
Total Current Assets		1,077.0	921.0	1,155.0	1,142.0	899.0	966.0	1,218.0	1,465.0	1,318.0	1,117.0	1,405.3	2,222.2	1,846.0	1,850.6	1,747.9	1,460.8

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		59.0	75.0	63.0	63.0	62.0	49.0	146.0	131.0	52.0	31.0
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		59.0	75.0	63.0	63.0	62.0	49.0	146.0	131.0	52.0	31.0
Accounts Receivable		473.0	469.0	442.0	378.0	478.0	481.0	478.0	430.0	518.0	519.0
Inventory		523.0	490.0	460.0	415.0	462.0	509.0	546.0	560.0	620.0	674.0
Other Current Assets		50.0	44.0	34.0	65.0	41.0	38.0	34.0	34.0	35.0	39.0
Total Current Assets		1,105.0	1,078.0	999.0	921.0	1,043.0	1,077.0	1,204.0	1,155.0	1,225.0	1,263.0

Long-Term Assets		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment		275.0	259.0	283.0	284.0	282.0	303.0	324.0	140.0	147.0	135.0	126.7	116.0	118.9	122.5	107.4	104.7
Goodwill		264.0	264.0	264.0	264.0	264.0	264.0	483.0	484.0	486.0	482.0	483.8	806.0	632.3	610.4	561.3	549.4
Intangible Assets		153.0	143.0	163.0	183.0	204.0	229.0	281.0	322.0	368.0	411.0	458.8	701.1	708.0	749.3	771.9	817.2
Long-Term Investments		-45.0	0.0	0.0	0.0	-53.0	-70.0	-91.0	-98.0	-106.0	-184.0	-208.5	-69.4	-78.8	-6.6	-68.2	0.0
Other Long-Term Assets		18.0	37.0	21.0	-27.0	22.0	19.0	19.0	23.0	21.0	19.0	26.9	28.5	30.5	37.0	39.2	59.1
Total Long-Term Assets		710.0	703.0	731.0	753.0	772.0	815.0	1,107.0	969.0	1,022.0	1,047.0	1,096.2	1,651.7	1,489.7	1,519.2	1,479.8	1,530.4
Total Assets		1,787.0	1,624.0	1,886.0	1,895.0	1,671.0	1,781.0	2,325.0	2,434.0	2,340.0	2,164.0	2,501.5	3,873.8	3,335.7	3,369.7	3,227.7	2,991.2

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		269.0	261.0	266.0	259.0	270.0	275.0	274.0	283.0	283.0	284.0
Goodwill		264.0	264.0	264.0	264.0	264.0	264.0	264.0	264.0	264.0	264.0
Intangible Assets		130.0	135.0	139.0	143.0	148.0	153.0	158.0	163.0	168.0	173.0
Long-Term Investments		0.0	0.0	0.0	0.0	0.0	0.0	0.0	-45.0	-46.0	-51.0
Other Long-Term Assets		27.0	36.0	36.0	37.0	31.0	18.0	20.0	21.0	18.0	16.0
Total Long-Term Assets		690.0	696.0	705.0	703.0	713.0	710.0	716.0	731.0	733.0	737.0
Total Assets		1,795.0	1,774.0	1,704.0	1,624.0	1,756.0	1,787.0	1,920.0	1,886.0	1,958.0	2,000.0

Current Liabilities		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable		378.0	329.0	355.0	410.0	321.0	264.0	357.0	435.0	415.0	314.0	326.8	538.9	550.4	438.3	479.6	426.6
Short-Term Debt		34.0	34.0	360.0	39.0	35.0	41.0	38.0	4.0	4.0	8.0	7.9	7.9	7.9	6.5	0.0	0.0
Other Current Liabilities		93.0	145.0	68.0	66.0	80.0	94.0	91.0	130.0	143.0	111.0	109.6	237.3	203.8	203.7	189.1	173.4
Current Liabilities		517.0	508.0	783.0	564.0	436.0	399.0	486.0	569.0	562.0	433.0	444.4	784.1	762.1	650.1	673.2	618.2

Current Liabilities		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable		433.0	438.0	434.0	329.0	382.0	378.0	402.0	355.0	438.0	448.0
Short-Term Debt		37.0	35.0	36.0	34.0	34.0	34.0	317.0	360.0	79.0	77.0
Other Current Liabilities		118.0	114.0	123.0	145.0	108.0	105.0	95.0	68.0	73.0	60.0
Current Liabilities		588.0	587.0	593.0	508.0	524.0	517.0	814.0	783.0	590.0	585.0

Long-Term Liabilities		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt		152.0	537.0	195.0	519.0	472.0	566.0	714.0	680.0	522.0	406.0	515.7	1,445.7	978.9	1,250.1	1,526.7	1,360.2
Capital Leases		175.0	184.0	220.0	218.0	210.0	224.0	201.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability		45.0	35.0	45.0	49.0	53.0	70.0	91.0	98.0	106.0	184.0	208.5	223.7	241.1	261.4	289.0	303.1
Total Liabilities		909.0	1,108.0	1,043.0	1,154.0	993.0	1,076.0	1,328.0	1,387.0	1,226.0	1,046.0	1,190.2	2,476.6	1,997.4	2,183.8	2,506.8	2,301.4

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		621.0	587.0	520.0	537.0	252.0	327.0	189.0	195.0	484.0	554.0
Capital Leases		182.0	173.0	185.0	184.0	201.0	209.0	211.0	186.0	222.0	223.0
Def. Tax Liability		0.0	37.0	39.0	35.0	41.0	45.0	47.0	45.0	46.0	51.0
Total Liabilities		1,264.0	1,238.0	1,179.0	1,108.0	844.0	909.0	1,070.0	1,043.0	1,140.0	1,210.0

Total Common Equity		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock		1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	0.8	1.7
Retained Earnings		-641.0	-652.0	-678.0	-768.0	-819.0	-781.0	-483.0	-498.0	-548.0	-574.0	-467.4	-122.6	-266.7	-418.8	-536.8	-565.8
Comprehensive Income		-232.0	-237.0	-228.0	-230.0	-231.0	-234.0	-232.0	-232.0	-210.0	-234.0	-232.0	-136.9	-40.4	-22.2	-26.1	-19.9
Total Common Equity		878.0	516.0	843.0	741.0	678.0	705.0	997.0	1,047.0	1,114.0	1,118.0	1,311.3	1,397.2	1,338.3	1,185.9	720.9	689.8

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		1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0
Retained Earnings		-670.0	-661.0	-674.0	-652.0	-618.0	-641.0	-665.0	-678.0	-693.0	-722.0
Comprehensive Income		-195.0	-195.0	-204.0	-237.0	-225.0	-232.0	-233.0	-228.0	-234.0	-230.0
Total Common Equity		531.0	536.0	525.0	516.0	912.0	878.0	850.0	843.0	818.0	790.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		361.0	571.0	521.0	558.0	507.0	607.0	752.0	684.0	526.0	414.0	523.7	1,453.6	986.8	1,256.6	1,526.7	1,360.2
Book Value		878.0	516.0	843.0	741.0	678.0	705.0	997.0	1,047.0	1,114.0	1,118.0	1,311.3	1,397.2	1,338.3	1,185.9	720.9	689.8

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		531.0	536.0	525.0	516.0	912.0	878.0	850.0	843.0	818.0	790.0

Cash Flow From Operating Activities		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income		105.0	78.0	114.0	75.0	-14.0	-274.0	39.0	74.0	50.0	-83.0	-331.6	144.1	152.1	118.0	29.0	-51.8
Depreciation & Amortization		40.0	40.0	40.0	39.0	43.0	46.0	63.0	68.0	67.0	69.0	80.6	90.3	74.4	68.1	67.7	70.4
Stock-Based Compensation		14.0	16.0	14.0	13.0	12.0	12.0	16.0	14.0	16.0	12.0	10.6	9.0	15.5	8.5	8.4	3.7
Change Working Capital		90.0	132.0	11.0	-210.0	-48.0	220.0	118.0	-231.0	-152.0	231.0	586.0	-345.3	103.9	-41.5	-282.6	22.6
Change In Accounts Receivable		38.0	25.0	72.0	-128.0	-61.0	141.0	127.0	-74.0	-118.0	128.0	412.2	-132.1	2.1	22.4	-177.7	-83.6
Change In Accounts Payable		-68.0	-10.0	-58.0	90.0	60.0	-98.0	-79.0	27.0	93.0	-13.0	-198.5	-29.7	117.3	-84.4	36.6	85.1
Change In Inventories		160.0	90.0	16.0	-196.0	-27.0	173.0	95.0	-175.0	-168.0	141.0	419.4	-208.7	4.5	26.7	-182.2	27.1
Other Non-cash Items		-11.0	18.0	9.0	70.0	78.0	278.0	11.0	73.0	49.0	47.0	431.7	29.8	-2.5	107.5	91.0	64.8
Cash from Operations		292.0	0.0	181.0	-20.0	56.0	261.0	242.0	-11.0	-48.0	253.0	689.9	-106.4	323.6	240.1	-102.9	112.5

Cash Flow From Operating Activities		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Income		-9.0	13.0	8.0	0.0	29.0	30.0	19.0	21.0	35.0	24.0
Depreciation & Amortization		10.0	11.0	10.0	9.0	11.0	10.0	10.0	10.0	10.0	10.0
Stock-Based Compensation		4.0	4.0	4.0	5.0	4.0	3.0	4.0	4.0	3.0	4.0
Change Working Capital		-54.0	-79.0	-4.0	54.0	61.0	17.0	-49.0	58.0	64.0	-25.0
Change In Accounts Receivable		-4.0	-21.0	-59.0	72.0	6.0	-2.0	-51.0	92.0	-1.0	9.0
Change In Accounts Payable		-4.0	6.0	100.0	-39.0	3.0	-23.0	49.0	-85.0	-9.0	-18.0
Change In Inventories		-47.0	-38.0	-44.0	-8.0	55.0	35.0	8.0	61.0	56.0	-5.0
Other Non-cash Items		14.0	8.0	-5.0	13.0	-2.0	17.0	21.0	-44.0	-5.0	10.0
Cash from Operations		0.0	0.0	0.0	0.0	0.0	0.0	0.0	89.0	102.0	20.0

Cash Flow From Investing Activities		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure		-24.0	-28.0	-15.0	-11.0	-10.0	-11.0	-18.0	-20.0	-30.0	-33.0	-38.7	-20.1	-22.1	-26.2	-18.1	-14.3
Acquisitions		1.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	48.0	0.0	-343.9	-46.8	-152.4	-39.9	-12.4
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		1.0	0.0	1.0	0.0	3.0	30.0	2.0	6.0	3.0	1.0	-2.5	2.0	-0.5	-4.5	9.9	10.5
Cash from Investing		-22.0	0.0	-14.0	-11.0	-7.0	19.0	-16.0	-14.0	-27.0	16.0	-41.2	-362.0	-69.4	-183.0	-48.0	-16.2

Cash Flow From Investing Activities		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Capital Expenditure		-6.0	-15.0	-9.0	-5.0	-9.0	-8.0	-6.0	-5.0	-5.0	-2.0
Acquisitions		0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.0	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
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	2.0	-2.0	0.0
Cash from Investing		0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.0	-7.0	-2.0

Cash Flow From Financing Activities		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid		-223.0	0.0	-38.0	-779.0	-389.0	-819.0	-1,145.0	-1,118.0	-696.0	-41.0	-1,343.5	-1,501.1	-2,150.2	-1,135.2	0.0	0.0
Debt Issued		-10.0	50.0	1.0	830.0	289.0	674.0	1,213.0	1,276.0	808.0	-68.7	413.5	1,967.9	1,880.4	865.1	166.5	1,360.2
Issuance of Common Stock		0.0	0.0	0.0	0.0	389.0	658.0	1,016.0	1,301.0	826.0	42.0	1,025.7	0.0	0.0	333.3	0.0	0.0
Repurchase of Common Stock		-1.0	-5.0	-4.0	-2.0	-4.0	-4.0	-81.0	-130.0	-71.0	-95.0	-11.5	0.0	0.0	793.9	0.0	0.0
Dividends Paid		-24.0	0.0	-24.0	-24.0	-24.0	-24.0	-24.0	-24.0	-24.0	-24.0	-10.2	0.0	0.0	0.0	0.0	0.0
Other Financing Activities		-4.0	0.0	-1.0	822.0	-90.0	-6.0	-4.0	-5.0	-26.0	-108.0	-259.7	1,968.4	1,885.2	-52.5	140.6	-97.9
Cash from Financing		-251.0	0.0	-67.0	17.0	-118.0	-195.0	-238.0	24.0	9.0	-226.0	-599.2	467.2	-265.0	-60.5	140.6	-97.9

Cash Flow From Financing Activities		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Debt Repaid		0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.0	-66.0	-19.0
Debt Issued		36.0	66.0	-15.0	285.0	-75.0	-145.0	-15.0	1.0	-3.0	0.0
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		7.0	-16.0	-6.0	-365.0	5.0	0.0	-5.0	4.0	0.0	0.0
Dividends Paid		0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.0	-6.0	-6.0
Other Financing Activities		0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.0	-1.0	0.0
Cash from Financing		0.0	0.0	0.0	0.0	0.0	0.0	0.0	-9.0	-73.0	-25.0

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		18.0	-68.0	99.0	-16.0	-71.0	87.0	-11.0	-5.0	-61.0	40.0	43.9	-0.1	-11.9	-9.0	-10.1	0.0
Closing Cash Balance		49.0	63.0	131.0	32.0	48.0	119.0	32.0	43.0	48.0	109.0	69.0	25.1	25.2	37.1	46.1	56.2

Cash position		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Change in Cash		-16.0	12.0	0.0	1.0	13.0	-97.0	15.0	79.0	21.0	-8.0
Closing Cash Balance		59.0	75.0	63.0	63.0	62.0	49.0	146.0	131.0	52.0	31.0

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		268.0	248.0	166.0	-31.0	46.0	250.0	224.0	-31.0	-78.0	220.0	651.2	-126.5	301.5	213.9	-121.0	98.2
Real Free Cash Flow		254.0	232.0	152.0	-44.0	34.0	238.0	208.0	-45.0	-94.0	208.0	640.6	-135.4	286.0	205.4	-129.3	94.4

Free Cash Flow		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Free Cash Flow		-43.0	-59.0	5.0	74.0	87.0	55.0	32.0	84.0	97.0	18.0
Real Free Cash Flow		-47.0	-63.0	1.0	69.0	83.0	52.0	28.0	80.0	94.0	14.0

Akciový screener

Kalendář zisků

Super investoři

Porovnání akcií