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

New Gold Inc.

NGD

Valuace

48

Růst

93

Zdraví

75

Cena

$ 9.08

+0.65 (6.24%)

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		1,228.6	924.5	786.5	604.4	745.5	643.4	630.6	604.5	604.4	683.8	712.9	726.0	779.7	791.3	695.9	530.5
Cost of Revenues		720.2	683.8	684.6	526.3	573.0	533.0	612.5	565.3	541.3	621.2	660.3	628.7	612.9	460.7	380.7	327.4
Gross Profit		508.4	240.7	101.9	78.1	172.5	110.4	18.1	39.2	63.1	62.6	52.6	97.3	166.8	330.6	315.2	203.1

Revenue		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Revenues		448.9	308.4	209.1	262.2	252.0	218.2	192.1	204.9	201.3	184.4
Cost of Revenues		213.5	177.0	160.6	169.1	165.9	179.3	169.5	196.3	166.3	141.5
Gross Profit		235.4	131.4	48.5	93.1	86.1	38.9	22.6	8.6	35.0	42.9

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	10.0	12.8
Selling General & Admin Expenses		0.0	0.0	29.9	23.9	24.0	23.2	19.3	23.9	28.8	31.2	27.7	32.9	35.2	36.1	37.4	32.6
Depreciation & Amortization		250.5	240.7	244.2	195.9	185.6	182.8	241.7	241.2	220.6	255.6	241.4	218.1	178.6	116.2	76.2	76.3
Total Operating Expenses		75.3	58.4	40.1	93.8	39.4	29.0	27.6	29.9	35.2	43.0	37.2	44.7	69.3	56.7	47.4	45.5
Operating Income		433.0	182.3	61.8	-18.4	137.3	81.4	-15.9	-1,046.6	-244.7	14.9	-4.7	-343.2	-175.0	273.9	267.8	141.9

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	9.2	6.4	8.0
Depreciation & Amortization		70.3	66.0	57.5	56.7	59.8	70.0	62.7	69.6	59.7	56.1
Total Operating Expenses		14.4	18.5	26.5	15.9	20.1	14.9	7.5	9.2	9.1	28.9
Operating Income		220.9	112.9	22.0	77.2	66.0	24.0	15.1	-0.6	26.4	14.0

Net Income		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income		4.0	1.6	1.3	3.8	0.3	1.1	2.2	1.5	1.1	1.4	1.4	1.1	2.7	1.4	3.6	3.3
Interest Expense		41.5	11.8	7.0	17.8	28.3	49.3	51.2	62.2	13.2	5.2	38.5	26.7	36.8	11.7	26.9	0.9
Other Expense		-138.3	-99.1	-121.0	-47.0	23.0	-156.4	-58.0	-1,039.8	-233.4	-10.2	-286.6	-436.5	-251.5	19.9	13.9	16.1
IBT		294.8	83.2	-59.2	-65.4	160.3	-75.0	-73.9	-1,096.0	-217.6	2.0	-308.3	-409.5	-191.6	278.8	258.4	176.0
Income Tax Expense		47.0	-19.4	5.3	1.4	19.7	4.3	-0.4	-25.2	-115.9	-0.7	-106.9	67.6	-0.4	79.8	79.4	41.1
Net Income		247.7	102.6	-64.5	-66.8	140.6	-79.3	-73.5	-1,225.7	-108.0	2.7	-201.4	-477.1	-191.2	199.0	179.0	177.0

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		1.5	1.5	1.0	0.0	1.7	1.8	2.1	2.0	1.9	1.9
Interest Expense		10.2	10.6	12.5	8.3	1.3	1.1	1.5	9.1	1.3	2.0
Other Expense		-48.9	-40.9	-35.9	-12.6	-29.9	-1.0	-55.6	-31.2	-21.5	-15.8
IBT		172.1	72.0	-13.9	64.6	36.1	23.0	-40.5	-31.7	4.9	-1.8
Income Tax Expense		31.3	3.4	2.8	9.5	-1.8	-30.1	3.0	-3.5	7.6	0.8
Net Income		140.7	68.6	-16.7	55.1	37.9	53.1	-43.5	-28.2	-2.7	-2.6

Per Share Data		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS		$0.00	$0.00	$-0.09	$-0.10	$0.21	$-0.12	$-0.12	$-2.12	$-0.19	$0.01	$-0.40	$-0.95	$-0.39	$0.43	$0.42	$0.12
EPS Diluted		$0.00	$0.00	$-0.09	$-0.10	$0.21	$-0.12	$-0.12	$-2.12	$-0.19	$0.01	$-0.40	$-0.95	$-0.39	$0.42	$0.40	$0.12
Shares Outstanding		791.7	752.2	684.0	681.9	680.8	676.3	611.1	578.7	564.7	511.8	509.0	503.9	488.0	463.4	429.6	390.9
Diluted Shares Outstanding		797.8	752.2	684.0	681.9	682.4	676.3	611.1	578.7	564.7	513.8	509.0	503.9	488.0	468.4	441.0	395.2

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	$-0.04	$0.00	$0.00
EPS Diluted		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.04	$0.00	$0.00
Shares Outstanding		791.7	791.8	791.2	791.5	790.7	738.6	687.6	685.0	684.5	683.2
Diluted Shares Outstanding		797.8	797.2	791.2	797.2	796.1	744.9	687.6	685.0	684.5	683.2

Current Assets		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents		184.4	105.2	185.5	200.8	481.5	186.3	83.4	103.7	216.2	185.9	335.5	370.5	414.4	687.8	309.4	490.8
Short Term Investments		8.0	5.1	7.1	35.6	59.5	45.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments		192.4	110.3	192.6	236.4	541.0	231.7	83.4	103.7	216.2	185.9	335.5	370.5	414.4	687.8	309.4	490.8
Accounts Receivable		17.3	21.6	10.2	15.9	30.1	82.0	28.0	40.9	40.0	54.1	128.2	65.9	52.3	54.4	37.6	11.9
Inventory		113.3	118.7	126.7	115.7	101.0	93.3	110.0	141.8	193.2	150.0	145.9	222.4	182.0	163.3	106.5	106.3
Other Current Assets		8.1	23.5	22.3	11.3	14.8	12.7	7.1	4.7	5.6	6.1	5.0	10.6	10.5	12.9	7.9	7.3
Total Current Assets		331.1	274.1	351.8	377.5	686.3	418.8	228.7	290.4	455.0	409.6	614.6	669.4	658.0	917.5	461.4	625.5

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		123.2	226.3	212.8	105.2	132.6	184.4	156.5	184.6	179.4	174.4
Short Term Investments		1.0	7.2	6.8	5.1	7.9	8.0	7.6	7.1	6.5	8.5
Total Cash & ST Investments		124.2	233.5	219.6	110.3	140.5	192.4	164.1	191.6	185.9	182.9
Accounts Receivable		31.3	27.1	12.4	21.6	12.5	17.3	13.0	10.2	7.3	5.5
Inventory		138.2	120.4	110.9	118.7	114.7	113.3	130.4	126.1	135.4	136.4
Other Current Assets		9.4	13.7	10.9	23.5	11.8	8.1	11.8	22.3	20.4	24.6
Total Current Assets		303.0	394.7	353.8	274.1	279.5	331.1	319.3	350.0	349.0	349.4

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	1,687.1	1,927.2	1,863.9	1,787.9	1,828.3	1,928.0	1,853.4	3,200.4	3,206.7	2,803.2	3,008.7	3,336.5	3,134.9	2,695.3	2,073.7
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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.5	1.0	1.8	7.5
Other Long-Term Assets		18.3	33.9	2.1	2.1	2.6	3.0	1.8	25.8	190.3	106.8	118.8	35.4	33.0	32.4	35.2	31.3
Total Long-Term Assets		1,677.7	1,729.7	1,934.2	1,866.0	1,790.5	1,831.3	1,929.8	1,879.2	3,562.3	3,538.4	3,060.9	3,212.4	3,541.0	3,366.2	2,760.0	2,113.5
Total Assets		2,008.7	2,003.8	2,286.0	2,243.5	2,476.8	2,250.1	2,158.5	2,169.6	4,017.3	3,948.0	3,675.5	3,881.8	4,199.0	4,283.7	3,221.4	2,738.9

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		2,001.5	2,015.3	1,717.6	1,687.1	1,675.2	1,654.7	1,917.5	1,917.3	1,901.0	1,886.8
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	0.0	0.0	0.0	0.0
Other Long-Term Assets		62.1	46.6	35.8	33.9	23.4	18.3	14.3	2.1	2.3	2.8
Total Long-Term Assets		2,063.7	2,072.4	1,764.6	1,729.7	1,703.5	1,677.7	1,936.5	1,924.3	1,903.3	1,889.6
Total Assets		2,366.7	2,467.1	2,118.4	2,003.8	1,983.0	2,008.7	2,255.8	2,274.3	2,252.3	2,239.0

Current Liabilities		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable		36.9	36.9	64.1	61.8	52.0	41.6	39.7	47.1	178.2	32.0	141.1	97.0	30.5	34.3	27.0	66.7
Short-Term Debt		1.1	0.7	0.0	0.0	0.0	0.0	0.0	0.0	-28.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities		183.3	158.5	164.9	109.4	120.9	117.1	132.2	83.8	28.6	143.4	6.2	7.9	59.7	142.8	196.4	74.1
Current Liabilities		221.3	196.6	229.0	171.2	172.9	158.7	171.9	130.9	181.2	175.4	147.3	104.9	90.2	177.1	223.4	140.7

Current Liabilities		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable		43.9	40.5	35.2	36.9	35.1	36.9	41.5	64.1	48.4	46.2
Short-Term Debt		1.7	116.2	3.4	0.7	1.0	1.1	1.5	0.0	0.0	0.0
Other Current Liabilities		299.0	287.4	170.4	158.5	160.1	183.3	168.7	164.9	165.6	157.6
Current Liabilities		344.6	444.1	210.0	196.6	196.9	221.3	211.7	227.8	214.1	203.8

Long-Term Liabilities		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt		496.4	399.0	398.6	396.2	501.7	508.7	738.4	780.5	1,007.7	889.5	787.6	874.3	862.5	847.8	251.7	229.9
Capital Leases		2.1	2.7	2.6	1.3	10.7	19.5	23.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability		46.4	55.6	0.0	66.8	69.6	53.5	48.3	41.5	250.3	460.5	414.4	494.9	381.0	322.9	146.9	280.0
Total Liabilities		1,056.0	951.5	1,496.8	1,284.0	1,520.9	1,460.8	1,197.2	1,210.3	1,877.8	1,865.1	1,575.9	1,610.6	1,479.1	1,607.2	939.0	845.7

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		395.3	546.8	505.9	399.0	448.9	498.6	398.1	398.6	398.6	397.1
Capital Leases		0.0	4.5	5.2	2.7	3.2	2.1	2.3	2.6	2.9	1.6
Def. Tax Liability		76.4	61.2	60.0	55.6	44.1	46.4	77.2	74.4	73.4	66.6
Total Liabilities		1,128.3	1,363.0	1,085.1	951.5	985.8	1,056.0	1,520.1	1,489.1	1,368.7	1,351.8

Total Common Equity		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock		3,333.0	3,334.5	3,147.3	3,157.1	3,155.4	3,154.0	3,144.5	3,035.2	3,036.5	2,859.0	2,841.0	2,820.9	2,815.3	2,618.4	0.0	0.0
Retained Earnings		-2,449.8	-2,357.2	-2,333.3	-2,280.8	-2,214.0	-2,354.6	-2,275.3	-2,187.0	-961.3	-843.6	-846.3	-644.9	-167.8	23.4	-175.6	-128.9
Comprehensive Income		-36.9	-31.2	-135.2	-24.6	-93.0	-116.8	-13.6	6.1	-38.9	-33.0	2.6	-1.5	-17.6	-50.5	-86.4	-67.8
Total Common Equity		952.7	1,052.3	785.2	959.5	955.9	789.3	961.3	959.3	2,139.5	2,082.9	2,099.6	2,271.2	2,719.9	2,676.5	2,282.4	1,893.2

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		3,333.7	3,344.3	3,335.7	3,334.5	3,334.5	3,333.0	3,164.8	3,147.3	3,160.0	3,159.8
Retained Earnings		-2,160.9	-2,310.4	-2,373.9	-2,357.2	-2,412.3	-2,449.8	-2,386.3	-2,333.3	-2,317.9	-2,315.2
Comprehensive Income		-39.5	-35.0	-34.1	-31.2	-31.2	-36.9	-149.2	-135.2	-65.9	-64.7
Total Common Equity		1,238.4	1,104.1	1,033.3	1,052.3	997.2	952.7	735.6	785.2	883.6	887.2

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		499.6	399.7	398.6	396.2	501.7	508.7	738.4	780.5	1,007.7	889.5	787.6	874.3	862.5	847.8	251.7	229.9
Book Value		952.7	1,052.3	789.2	959.5	955.9	789.3	961.3	959.3	2,139.5	2,082.9	2,099.6	2,271.2	2,719.9	2,676.5	2,282.4	1,893.2

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		1,238.4	1,104.1	1,033.3	1,052.3	997.2	952.7	735.6	785.2	883.6	887.2

Cash Flow From Operating Activities		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income		-21.1	102.6	-65.7	-66.8	140.6	-79.3	-73.5	-1,070.8	-101.7	2.7	-201.4	-477.1	-191.2	199.0	179.0	-42.0
Depreciation & Amortization		284.7	248.1	0.0	195.9	133.3	295.8	0.0	0.0	0.0	0.0	0.0	0.0	342.6	-13.7	0.0	76.3
Stock-Based Compensation		0.5	0.6	8.5	1.0	1.5	2.4	0.0	0.0	0.0	0.0	0.0	0.0	8.1	8.5	7.2	8.2
Change Working Capital		10.3	-16.0	-5.8	9.1	1.0	16.2	25.9	-71.6	40.9	-19.6	-2.4	-41.6	-9.7	-44.8	-12.5	6.1
Change In Accounts Receivable		0.1	-8.8	-4.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.7	-0.1
Change In Accounts Payable		-2.1	0.0	6.7	0.0	0.0	0.0	0.0	-12.5	24.5	0.0	-12.6	5.3	2.1	-3.5	11.9	0.0
Change In Inventories		10.9	2.8	-6.6	-32.0	-4.8	10.6	16.2	-53.1	2.8	-8.5	0.9	-27.6	-15.0	-34.0	-16.6	-13.5
Other Non-cash Items		343.4	76.9	345.3	50.1	27.6	55.4	311.5	1,412.7	518.9	299.8	573.3	719.9	22.5	7.0	55.8	149.3
Cash from Operations		314.7	0.0	287.6	190.7	323.7	294.8	263.5	245.1	342.2	282.2	262.6	268.8	171.9	235.8	229.5	180.6

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		140.7	69.7	-16.7	53.5	38.2	53.1	-43.5	-28.2	-2.7	-2.6
Depreciation & Amortization		70.3	68.4	58.5	56.2	60.3	70.0	62.7	69.6	80.4	66.3
Stock-Based Compensation		0.0	0.0	6.0	0.0	0.0	0.1	0.1	0.2	0.1	0.2
Change Working Capital		4.2	1.7	17.5	-15.3	7.9	10.0	-17.8	5.8	12.4	-8.8
Change In Accounts Receivable		-3.4	-14.6	13.9	-8.6	-0.8	-2.4	3.4	-3.7	2.8	-2.7
Change In Accounts Payable		23.0	20.0	-8.6	4.4	11.4	0.0	0.0	2.7	13.1	0.1
Change In Inventories		-17.1	-6.3	3.5	0.8	-3.0	7.6	-2.6	3.4	2.5	-7.5
Other Non-cash Items		39.7	23.7	39.3	3.6	7.5	-2.7	50.2	27.4	2.3	0.5
Cash from Operations		0.0	0.0	0.0	0.0	0.0	0.0	0.0	73.5	100.1	56.4

Cash Flow From Investing Activities		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure		-265.7	-271.1	-265.9	-292.9	-247.3	-284.2	-253.3	-213.9	-567.0	-567.0	-389.5	-279.3	-289.3	-522.0	-413.6	-149.2
Acquisitions		0.1	0.9	0.0	0.0	39.4	111.9	12.4	149.8	0.0	0.0	87.6	0.0	-112.6	0.0	18.7	46.3
Investments		0.0	0.0	-0.9	-4.0	-36.4	-2.1	0.0	0.0	-0.9	-3.5	0.0	0.0	0.0	0.0	-3.7	-463.0
Sales of Investment		-0.1	0.0	25.3	0.0	300.3	102.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	8.9	152.8
Other Investing Activities		4.3	0.0	7.5	15.0	1.4	-101.6	6.9	31.9	34.3	1.9	-22.6	21.6	8.2	24.5	-13.6	-3.8
Cash from Investing		-263.6	0.0	-234.0	-281.9	57.4	-173.2	-234.0	-32.2	-533.6	-568.6	-324.5	-257.7	-393.7	-497.5	-403.3	-417.0

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		-74.7	-383.7	-75.2	-73.2	-62.8	-72.2	-61.1	-62.1	-70.6	-71.6
Acquisitions		0.0	0.0	0.0	0.7	0.0	0.0	0.0	0.0	0.0	1.9
Investments		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.9
Sales of Investment		6.5	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	0.0	2.0
Other Investing Activities		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	1.9	0.0
Cash from Investing		0.0	0.0	0.0	0.0	0.0	0.0	0.0	-62.2	-68.7	-68.6

Cash Flow From Financing Activities		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid		-103.6	0.0	-9.3	-111.9	-10.4	-262.6	-113.0	-234.0	-305.3	0.0	0.0	0.0	0.0	-197.6	0.0	-27.2
Debt Issued		206.1	1.1	11.7	6.4	3.4	32.9	70.9	6.8	423.5	101.9	-86.7	11.8	14.7	793.7	21.8	257.1
Issuance of Common Stock		167.4	0.0	5.1	0.9	0.2	10.2	106.7	0.0	164.7	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	0.0	0.0	0.0	0.0	0.0	0.1	0.0
Dividends Paid		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 Financing Activities		-302.2	0.0	-64.4	-74.0	-76.3	230.5	-43.9	-78.7	360.4	128.4	45.7	-52.9	-47.1	837.5	-5.5	474.4
Cash from Financing		-40.4	0.0	-68.6	-185.0	-86.5	-21.9	-50.2	-312.7	219.8	128.4	45.7	-52.9	-47.1	639.9	-5.4	447.2

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	0.0	-1.4	-3.9
Debt Issued		-263.3	151.0	109.6	-50.2	-49.7	98.6	1.8	0.5	2.9	5.6
Issuance of Common Stock		0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.5	0.1	1.5
Repurchase of Common Stock		0.0	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	0.0	0.0	0.0
Other Financing Activities		0.0	0.0	0.0	0.0	0.0	0.0	0.0	-9.9	-24.0	-7.0
Cash from Financing		0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.9	-25.4	-10.9

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		10.8	-80.3	-15.3	-280.7	295.2	102.9	-20.3	-112.5	30.3	-149.6	-35.0	-43.9	-273.4	378.4	-181.3	227.6
Closing Cash Balance		184.4	105.2	185.5	200.8	481.5	186.3	83.4	103.7	216.2	185.9	335.5	370.5	414.4	687.8	309.4	490.8

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		-103.1	13.5	107.6	-27.3	-52.0	27.7	-28.8	6.0	5.0	-22.9
Closing Cash Balance		123.2	226.3	212.8	105.1	132.4	184.4	156.7	184.6	179.4	174.4

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		49.0	121.7	21.7	-102.2	76.4	10.6	10.2	31.2	-224.8	-284.8	-126.9	-10.5	-117.4	-286.2	-184.1	31.4
Real Free Cash Flow		48.5	121.1	13.2	-103.2	74.9	8.2	10.2	31.2	-224.8	-284.8	-126.9	-10.5	-125.5	-294.7	-191.3	23.2

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		206.1	-218.2	32.3	32.8	48.6	28.2	-6.4	11.4	29.5	-15.2
Real Free Cash Flow		206.1	-218.2	26.3	32.8	48.6	28.1	-6.5	11.2	29.4	-15.4

Akciový screener

Kalendář zisků

Super investoři

Porovnání akcií