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

Navios Maritime Partners L.P.

NMM

Valuace

100

Růst

Zdraví

Cena

$ 68.61

-1.51 (-2.65%)

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	1,344.1	1,344.1	1,334.1	1,306.9	1,210.5	713.2	226.8	219.4	231.4	211.7	190.5	223.7	227.4	198.2	205.4	187.0	143.2
Cost of Revenues	470.9	476.7	452.1	447.5	693.2	369.7	171.1	140.8	143.4	151.4	163.6	143.7	162.3	128.6	13.0	13.5	12.1
Gross Profit	873.3	867.5	882.0	859.4	517.3	343.5	55.6	78.6	88.0	60.3	26.9	80.0	65.0	69.5	192.5	173.4	131.1

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	365.6	346.9	327.6	304.1	332.5	340.8	342.2	318.6	327.3	323.2
Cost of Revenues	114.3	138.7	112.0	105.8	111.0	110.7	115.3	115.0	115.0	193.2
Gross Profit	251.2	208.2	215.6	198.3	221.5	230.1	226.9	203.5	212.3	130.0

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	412.2	67.2	41.5	24.0	21.0	18.5	17.2	12.4	7.9	7.8	6.3	37.2	31.3	24.0
Depreciation & Amortization	342.9	348.9	215.8	226.7	205.7	112.4	57.0	53.6	58.3	72.8	92.4	75.9	95.8	77.5	71.6	64.0	41.2
Total Operating Expenses	476.4	476.4	434.3	412.2	67.2	41.5	24.0	21.0	18.5	17.2	12.4	7.9	7.8	6.3	108.9	95.3	65.2
Operating Income	396.9	391.0	447.7	665.0	513.0	482.8	-22.9	19.8	69.5	43.1	14.5	72.1	57.2	63.2	83.6	82.5	65.9

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	104.0	19.5
Depreciation & Amortization	80.5	106.1	80.8	75.6	55.7	57.5	70.4	69.1	69.1	54.5
Total Operating Expenses	120.6	118.2	120.8	116.8	112.7	110.1	105.9	105.7	104.0	19.5
Operating Income	130.6	90.0	94.7	81.5	108.8	120.0	121.0	97.9	108.2	114.5

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	12.8	12.8	13.8	10.7	0.9	0.9	0.6	6.2	4.4	3.3	0.5	0.2	0.2	0.1	0.2	0.8	1.0
Interest Expense	134.8	134.8	124.5	133.6	83.1	42.8	24.2	45.3	42.8	38.2	31.2	31.7	28.8	16.9	10.1	9.2	6.4
Other Expense	-111.5	-105.7	-80.4	-231.4	66.3	28.4	-45.6	-81.9	-44.2	-23.0	-36.4	1.2	46.2	12.6	22.2	-4.4	0.0
IBT	285.3	285.3	367.3	433.6	579.2	511.3	-68.5	-62.1	-13.1	-14.9	-52.5	41.8	74.9	59.0	95.9	78.1	65.9
Income Tax Expense	0.0	0.0	0.0	0.0	-149.4	217.8	-31.0	1.2	-39.8	-28.7	41.5	33.0	74.9	29.5	-12.3	12.8	15.1
Net Income	281.8	285.3	367.3	433.6	579.2	293.5	-37.5	-63.4	-13.1	-15.1	-52.5	41.8	74.9	59.0	95.9	65.3	50.8

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	3.1	3.2	3.1	3.4	3.4	3.4	3.6	3.4	3.3	3.3
Interest Expense	33.1	34.7	33.5	33.5	32.4	32.6	30.1	29.4	32.9	31.8
Other Expense	-13.3	-33.6	-24.8	-39.8	-14.0	-22.3	-19.6	-24.5	24.2	-20.7
IBT	117.3	56.3	69.9	41.7	94.7	97.8	101.5	73.4	132.4	89.8
Income Tax Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.6	32.5
Net Income	117.3	55.1	68.5	40.9	94.7	97.8	101.5	73.4	132.4	89.8

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	$14.08	$19.20	$12.97	$-3.36	$-5.85	$-1.21	$-1.65	$-9.30	$7.20	$13.95	$12.60	$24.15	$16.80	$17.70
EPS Diluted	$0.00	$0.00	$0.00	$14.08	$19.20	$12.95	$-3.36	$-5.85	$-1.21	$-1.65	$-9.30	$7.20	$13.95	$12.60	$24.15	$16.80	$17.70
Shares Outstanding	29.4	29.8	30.0	30.2	30.2	22.6	11.2	10.8	10.8	9.1	5.7	5.8	5.4	4.7	3.9	3.6	2.9
Diluted Shares Outstanding	29.4	29.8	30.0	30.2	30.2	22.7	11.2	10.8	10.8	9.1	5.7	5.8	5.4	4.7	3.9	3.6	2.9

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	$4.30	$2.92
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.30	$2.91
Shares Outstanding	29.4	29.0	29.6	29.6	29.8	30.5	30.2	30.2	30.2	30.2
Diluted Shares Outstanding	29.4	29.0	29.6	29.6	29.8	30.5	30.2	30.2	30.2	30.8

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	318.4	270.2	240.4	157.8	159.5	30.7	23.4	58.6	24.0	17.4	26.8	99.5	35.3	32.1	48.1	51.3
Short Term Investments	38.5	12.3	47.0	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	318.4	282.5	287.4	157.8	159.5	30.7	23.4	58.6	24.0	17.4	26.8	99.5	35.3	32.1	48.1	51.3
Accounts Receivable	70.7	75.7	50.7	87.7	29.3	3.6	35.1	47.8	29.5	29.7	4.0	13.3	16.3	7.8	4.8	0.9
Inventory	-70.7	32.8	37.6	32.7	21.1	4.5	6.3	1.0	0.2	0.2	1.2	0.8	1.2	29.8	8.7	0.0
Other Current Assets	130.4	52.0	24.1	6.1	3.7	30.1	3.8	0.8	0.7	1.4	7.9	0.0	0.1	0.3	1.9	3.4
Total Current Assets	448.8	443.0	399.7	310.4	226.3	60.8	76.0	111.1	60.3	56.3	39.8	115.2	54.5	70.0	63.6	55.6

Current Assets	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Cash And Equivalents	389.0	321.0	270.2	293.1	272.0	232.8	249.2	260.5	261.4	197.5
Short Term Investments	0.0	21.4	12.3	38.0	38.5	85.5	47.0	0.0	0.0	0.0
Total Cash & ST Investments	389.0	342.4	282.5	331.1	310.5	318.4	296.2	260.5	261.4	197.5
Accounts Receivable	23.0	33.7	75.7	75.7	70.7	62.7	50.7	38.3	34.1	43.5
Inventory	0.0	0.0	32.8	0.0	0.0	0.0	37.6	21.8	8.6	15.7
Other Current Assets	88.8	67.3	52.0	66.1	67.6	62.3	24.1	84.4	59.7	77.2
Total Current Assets	500.8	443.3	443.0	472.9	448.8	443.3	399.7	383.2	363.9	318.2

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	3,860.4	4,930.0	4,439.8	4,100.4	3,096.9	1,041.1	1,076.5	1,043.3	1,099.0	1,037.2	1,230.0	1,139.4	1,033.4	721.4	667.2	612.4
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	51.4	42.3	60.4	78.7	100.4	2.0	3.2	4.3	8.1	19.0	55.3	74.1	119.4	160.5	176.6	170.1
Long-Term Investments	0.0	0.0	39.6	0.0	0.0	26.2	25.7	66.3	52.1	1.3	1.3	0.5	0.5	0.0	0.0	0.0
Other Long-Term Assets	988.5	257.9	208.0	406.2	199.6	105.4	8.2	5.6	2.8	125.0	22.2	0.0	33.5	3.0	2.6	2.8
Total Long-Term Assets	4,900.3	5,230.2	4,747.8	4,585.3	3,397.0	1,146.5	1,177.5	1,203.0	1,245.0	1,212.2	1,310.5	1,230.8	1,195.6	884.9	846.4	785.3
Total Assets	5,349.0	5,673.2	5,147.6	4,895.7	3,623.3	1,207.3	1,253.5	1,314.1	1,305.3	1,268.6	1,350.3	1,346.0	1,250.1	955.0	909.9	840.9

Long-Term Assets	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Net Property, Plant & Equipment	4,552.3	4,979.3	4,930.0	4,064.6	3,860.4	4,511.5	4,439.8	4,414.5	4,348.9	4,005.8
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	33.7	37.9	42.3	46.8	51.4	55.9	60.4	65.0	69.5	74.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	39.6	0.0	39.5	0.0
Other Long-Term Assets	797.8	272.6	257.9	964.3	988.5	213.5	208.0	193.2	183.3	437.8
Total Long-Term Assets	5,383.8	5,289.7	5,230.2	5,075.7	4,900.3	4,780.9	4,747.8	4,672.7	4,601.7	4,517.6
Total Assets	5,884.6	5,733.1	5,673.2	5,548.5	5,349.0	5,224.2	5,147.6	5,055.9	4,965.6	4,835.8

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	18.4	17.0	24.0	25.4	17.4	3.2	6.9	4.8	3.7	3.3	2.7	3.8	3.2	2.1	2.0	3.7
Short-Term Debt	347.3	291.8	315.2	214.0	191.1	10.6	55.0	25.1	26.6	74.0	23.3	18.6	5.4	23.7	36.7	29.2
Other Current Liabilities	-299.7	34.7	57.1	339.5	163.0	36.5	13.4	7.1	8.8	4.4	11.2	5.5	4.1	25.3	7.1	1.9
Current Liabilities	120.7	409.7	459.6	617.7	395.5	51.4	79.8	52.3	54.2	99.0	41.5	32.3	15.6	60.3	56.7	45.4

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	18.6	12.5	17.0	17.8	18.4	16.9	24.0	17.4	19.1	22.2
Short-Term Debt	403.0	188.1	291.8	315.1	554.6	397.8	315.2	352.5	195.4	368.0
Other Current Liabilities	37.4	165.8	34.7	86.0	22.7	23.8	57.1	91.8	166.9	102.3
Current Liabilities	459.0	439.3	409.7	418.9	650.3	497.6	459.6	461.7	440.8	492.5

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,967.2	1,132.1	992.4	961.0	866.5	486.9	359.6	458.6	466.9	449.7	574.7	564.6	528.0	276.0	289.4	293.0
Capital Leases	253.0	240.6	270.7	311.1	243.8	13.2	14.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.7
Def. Tax Liability	-61.6	0.0	0.0	0.0	0.0	-2.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.7
Total Liabilities	2,411.8	2,566.6	2,377.1	2,552.7	1,853.6	552.4	525.5	537.4	537.6	588.4	618.1	596.9	543.6	336.3	350.3	349.4

Long-Term Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Long-Term Debt	2,159.1	1,127.1	1,132.1	1,160.2	912.1	1,048.6	2,641.7	1,858.6	2,735.2	1,803.7
Capital Leases	1,307.4	234.4	240.6	246.9	253.0	234.4	240.6	280.0	290.9	301.1
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	240.6	0.0	0.0	0.0
Total Liabilities	2,694.6	2,598.0	2,566.6	2,525.1	2,411.8	2,381.9	2,377.1	2,416.3	2,414.2	2,395.2

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.0	3,106.6	2,770.5	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
Retained Earnings	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
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-317.0	-321.1	-317.1	-276.1	-218.9	-168.5	-132.0	-97.7	-66.4
Total Common Equity	2,937.2	3,106.6	2,770.5	2,343.0	-53.8	654.8	728.0	-317.0	-17.7	680.2	732.2	749.1	706.5	618.7	559.6	491.5

Total Common Equity	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Common Stock	3,192.3	3,082.7	3,106.6	3,023.4	2,887.8	2,794.8	2,724.4	2,639.6	2,509.7	2,440.6
Retained Earnings	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Comprehensive Income	-2.3	-1.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	3,190.0	3,080.9	3,106.6	3,023.4	2,887.8	2,794.8	2,724.4	2,639.6	2,551.4	2,440.6

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,967.2	1,423.9	2,132.2	1,174.9	1,057.6	486.9	414.6	483.7	493.5	523.8	598.1	583.3	533.3	299.7	326.1	322.2
Book Value		2,937.2	3,106.6	2,770.5	2,343.0	1,769.7	654.8	728.0	776.8	767.7	680.2	732.2	749.1	706.5	618.7	559.6	491.5

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		0.0	54.2	0.0	51.4	49.5	47.5	46.0	0.0	41.6	0.0
Book Value		3,190.0	3,080.9	3,106.6	3,023.4	2,887.8	2,794.8	2,724.4	2,639.6	2,551.4	2,440.6

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	392.9	279.3	367.3	433.6	579.2	511.3	-68.5	-62.1	-13.1	-14.9	-52.5	41.8	74.9	59.0	95.9	65.3	60.5
Depreciation & Amortization	238.2	336.5	218.7	226.7	205.7	112.4	57.0	53.6	58.3	72.8	92.4	75.9	95.8	77.5	71.6	64.0	41.2
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.2	0.5	0.9	2.0	2.5	1.9	0.1	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	-34.4	-96.0	-16.1	-124.9	-73.9	-46.6	39.0	18.1	-16.1	-36.8	-27.1	15.4	6.6	-35.7	10.7	-6.4	-6.2
Change In Accounts Receivable	10.7	35.9	12.5	33.9	-46.6	0.3	-6.5	4.6	-0.3	-6.1	-6.0	9.3	3.0	-8.5	-2.9	-3.9	-0.3
Change In Accounts Payable	-0.8	0.1	-7.7	-1.6	3.4	1.3	-2.3	2.5	1.1	1.6	0.6	-1.1	0.7	1.1	0.1	0.9	0.6
Change In Inventories	33.0	0.0	0.0	0.0	0.0	-65.9	49.1	10.8	-17.1	-30.6	-15.4	5.9	1.4	-22.1	19.9	2.9	-1.0
Other Non-cash Items	342.4	-14.9	-86.4	24.8	-204.9	-186.0	-13.1	-18.0	-3.7	-3.6	-0.8	-9.8	-5.6	4.0	0.8	4.6	0.5
Cash from Operations	551.7	0.0	0.0	560.3	506.3	277.2	94.1	70.4	68.3	53.9	56.5	123.4	171.7	104.8	179.1	127.5	96.0

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	114.9	55.1	69.9	41.7	94.7	97.8	101.5	73.4	129.7	89.8
Depreciation & Amortization	77.3	106.1	80.1	78.5	7.3	57.5	54.5	69.1	69.1	57.1
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	-54.1	-59.2	29.1	61.9	88.6	11.3	-28.0	-43.3	37.2	-19.9
Change In Accounts Receivable	-2.8	-9.0	10.7	36.4	5.8	13.7	2.3	19.2	-3.9	-6.9
Change In Accounts Payable	3.4	-4.2	6.2	-5.3	0.0	-0.6	1.5	-8.6	8.1	-1.7
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	35.1	-2.1
Other Non-cash Items	-16.1	7.8	-57.5	-25.5	-75.7	-23.9	3.5	-4.7	145.8	0.4
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	206.4	120.3

Cash Flow From Investing Activities	TTM	2025	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-625.7	-541.0	-465.0	-610.6	-278.9	-83.1	-23.7	-118.8	-161.0	-15.3	-147.8	-156.2	-348.5	-109.7	-120.0	-447.8
Acquisitions	-39.4	191.1	0.0	9.9	42.7	-72.4	-21.2	-14.5	-145.6	0.0	-0.8	0.0	-0.5	0.0	0.0	0.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-10.0	0.0	-0.8	0.0	-0.5	0.0	0.0	0.0
Sales of Investment	0.0	1.8	0.0	0.0	0.0	0.0	0.0	0.0	123.8	20.8	0.8	0.0	1.0	0.0	0.0	0.0
Other Investing Activities	-40.6	0.0	212.0	284.5	130.0	71.7	27.8	65.3	5.6	-0.5	-0.8	33.0	-34.2	0.0	0.0	0.0
Cash from Investing	-575.6	0.0	-253.0	-316.2	-106.3	-83.9	-17.0	-67.9	-187.2	5.1	-149.4	-123.3	-382.7	-109.7	-120.0	-447.8

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	-133.8	110.0	-170.7	-132.6	726.9	-333.1	-254.7	-90.1	-155.2	-125.7
Acquisitions	118.6	-175.7	0.0	0.0	0.0	0.0	0.0	-39.4	0.0	0.0
Investments	8.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	1.9	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	-23.6	21.6
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-178.8	-104.1

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-298.7	0.0	0.0	-213.0	-651.9	-959.2	-82.7	-448.2	-74.9	-546.5	-104.6	-60.7	-7.1	-201.4	-70.3	-30.5	-12.5
Debt Issued	1,051.4	1,423.9	-708.3	1,170.3	769.2	1,529.9	154.9	379.2	65.1	516.2	30.3	75.5	57.0	435.0	44.0	34.3	334.7
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	198.5	2.2	386.5	33.4	98.8	0.4	72.1	104.5	148.0	70.0	88.3	260.0
Repurchase of Common Stock	0.0	-43.0	-25.0	0.0	0.0	745.2	79.5	-4.5	84.1	0.0	0.0	81.3	58.2	437.7	45.5	37.1	139.0
Dividends Paid	-6.2	0.0	0.0	-6.2	-6.2	-4.6	-7.9	-13.6	-10.3	0.0	0.0	-132.3	-139.0	-122.4	-106.9	-95.5	-72.3
Other Financing Activities	51.0	0.0	0.0	-14.0	473.6	-12.2	-1.1	-4.7	-1.2	587.7	33.2	-7.2	-0.9	19.2	-23.6	-10.1	10.9
Cash from Financing	32.6	0.0	0.0	-233.2	-184.4	-32.2	-9.9	-84.4	31.1	140.0	-71.0	-46.7	15.8	281.0	-85.3	-10.7	325.1

Cash Flow From Financing Activities	4-2025	3-2025	2-2025	1-2025	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	0.0	-48.7	-14.6
Debt Issued	0.0	2,562.1	1,246.9	-108.7	-51.4	8.6	20.3	-685.8	967.0	14.0
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	-9.8	-10.6	-13.0	-10.0	-10.0	-10.0	-5.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.5	-1.5
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.9	-1.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-48.7	-17.1

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		48.3	103.2	50.6	74.1	5.7	138.7	0.3	-31.1	31.5	6.7	-9.4	-72.7	64.1	3.2	-15.9	-3.2	-26.6
Closing Cash Balance		318.4	403.0	299.8	249.2	175.1	169.4	30.7	30.4	61.5	24.0	17.4	26.8	99.5	35.3	32.1	48.1	51.3

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		41.9	-16.5	56.1	21.8	5.8	14.1	47.0	-16.3	-20.0	-0.9
Closing Cash Balance		403.0	361.1	377.6	321.6	299.8	294.0	279.8	232.8	249.2	269.2

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-74.0	-36.0	-523.7	95.3	-104.2	-1.7	11.0	46.7	-50.4	-107.1	41.2	-24.5	15.4	-243.6	69.4	7.5	-351.7
Real Free Cash Flow		-74.0	-36.0	-523.7	95.3	-104.4	-2.2	10.0	44.7	-52.9	-109.0	41.1	-24.5	15.4	-243.6	69.4	7.5	-351.7

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		-11.8	219.9	-49.1	24.0	-165.3	-190.5	-123.3	4.3	51.2	-5.4
Real Free Cash Flow		-11.8	219.9	-49.1	24.0	-165.3	-190.5	-123.3	4.3	51.2	-5.4