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

Orion Engineered Carbons S.A.

OEC

Valuace

Růst

Zdraví

Cena

$ 6.53

-0.04 (-0.62%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Revenues	1,806.7	1,806.7	1,877.5	1,893.9	2,030.9	1,546.8	1,136.4	1,476.4	1,578.2	1,328.3	1,083.4	1,215.5	1,603.2	1,849.8	1,848.2
Cost of Revenues	1,446.9	1,446.9	1,448.7	1,442.9	1,582.1	1,160.2	844.0	1,086.6	1,148.2	950.7	727.6	865.3	1,237.1	1,478.7	1,475.9
Gross Profit	359.8	359.8	428.8	451.0	448.8	386.6	292.3	389.7	430.0	377.6	355.8	350.2	366.1	371.2	372.4

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	411.7	450.9	466.4	477.7	434.2	463.4	477.0	502.9	468.2	466.2
Cost of Revenues	334.0	365.3	368.0	379.6	344.9	355.9	367.2	380.7	380.9	356.0
Gross Profit	77.7	85.6	98.4	98.1	89.3	107.5	109.8	122.2	87.3	110.2

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
R&D Expenses	0.0	0.0	0.0	24.5	21.7	22.0	20.2	19.9	20.3	18.2	15.3	14.7	15.8	13.9	12.6
Selling General & Admin Expenses	0.0	0.0	0.0	221.9	227.1	210.4	176.1	206.9	231.9	210.3	192.6	186.1	193.2	216.9	215.6
Depreciation & Amortization	131.9	131.9	125.3	113.0	105.7	104.1	104.1	100.3	98.2	97.1	93.3	79.6	93.7	105.0	78.4
Total Operating Expenses	258.2	258.2	264.9	246.4	251.7	241.0	210.4	238.9	258.3	233.0	216.2	216.4	214.7	233.2	232.6
Operating Income	101.6	101.6	163.9	205.3	197.1	145.6	74.4	147.2	196.3	139.2	110.2	133.8	126.9	115.7	115.9

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	6.2	6.2
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	53.6	55.6
Depreciation & Amortization	34.7	33.7	32.0	31.5	35.3	30.8	30.3	28.9	32.2	27.9
Total Operating Expenses	64.6	64.4	64.2	65.0	65.1	64.9	66.8	68.1	59.8	64.5
Operating Income	13.1	21.2	34.2	33.1	24.2	42.6	43.0	54.1	27.5	45.7

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.8	26.4	18.9	1.5	6.2	1.9
Interest Expense	63.2	62.3	49.4	50.9	39.9	38.0	38.7	27.6	28.6	29.1	65.7	80.3	90.6	134.9	128.7
Other Expense	-135.9	-135.9	-110.0	-42.0	-39.9	40.1	-48.6	-27.6	24.6	-11.1	-28.9	0.5	-62.2	-23.0	-23.5
IBT	-34.3	-34.3	53.9	163.3	157.2	185.7	25.8	119.6	167.7	98.3	71.4	72.9	-46.8	-15.8	-13.0
Income Tax Expense	35.8	35.8	9.7	60.3	51.5	51.7	8.1	33.2	46.9	23.1	24.4	26.1	21.2	10.4	11.8
Net Income	-70.1	-70.1	44.2	103.5	106.2	134.7	18.2	86.9	121.3	75.3	46.9	46.9	-68.0	-26.2	-24.8

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	12.7
Interest Expense	15.1	15.3	19.1	13.7	8.6	15.9	12.2	12.7	9.8	12.9
Other Expense	-11.4	-88.8	-20.6	-15.1	-9.1	-73.6	-13.4	-13.9	-7.1	-10.7
IBT	1.7	-67.6	13.6	18.0	15.1	-31.0	29.6	40.2	20.1	35.0
Income Tax Expense	22.8	-0.5	4.6	8.9	-2.1	-10.8	9.1	13.5	15.3	8.9
Net Income	-21.1	-67.1	9.0	9.1	17.2	-20.2	20.5	26.7	4.9	26.2

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
EPS	$0.00	$0.00	$0.00	$1.75	$1.74	$2.22	$0.30	$1.45	$2.04	$1.09	$0.83	$0.79	$-1.35	$-0.44	$-0.42
EPS Diluted	$0.00	$0.00	$0.00	$1.73	$1.73	$2.21	$0.30	$1.42	$1.99	$1.07	$0.82	$0.79	$-1.35	$-0.44	$-0.42
Shares Outstanding	56.1	56.3	58.2	59.0	60.9	60.7	60.4	60.0	59.6	59.3	59.4	59.6	50.5	59.6	59.6
Diluted Shares Outstanding	56.1	56.3	58.4	60.0	61.4	61.0	61.4	61.3	61.0	60.7	60.2	59.8	50.5	59.6	59.6

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	$0.08	$0.45
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.08	$0.44
Shares Outstanding	56.1	56.0	56.2	57.1	57.7	58.2	58.4	58.6	58.1	58.6
Diluted Shares Outstanding	56.1	56.0	56.3	57.2	57.8	58.7	59.2	59.2	59.2	59.3

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Cash And Equivalents	34.2	44.2	37.5	60.8	65.7	64.9	63.7	57.0	72.3	77.7	71.4	85.8	97.3	99.0
Short Term Investments	0.0	9.9	15.6	56.9	0.0	3.6	11.3	12.6	3.0	5.5	3.4	1.2	0.3	0.4
Total Cash & ST Investments	34.2	54.1	37.5	60.8	65.7	68.5	75.1	69.6	75.3	83.3	74.8	87.0	97.6	99.4
Accounts Receivable	281.4	253.5	241.0	373.0	301.0	246.0	230.5	287.2	284.3	208.5	197.7	285.7	342.7	354.5
Inventory	284.5	290.4	287.1	277.9	229.8	141.5	164.8	183.6	159.3	120.3	114.9	152.4	170.1	203.0
Other Current Assets	77.8	15.3	80.5	66.8	68.5	44.5	37.4	34.9	1.4	23.1	22.2	1.6	2.7	7.0
Total Current Assets	677.9	613.3	646.1	778.5	665.0	500.5	507.7	575.3	521.2	435.1	409.7	526.6	615.8	673.9

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	51.3	42.6	37.5	44.2	53.2	34.2	43.9	40.2	59.1	77.3
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	15.6	0.0	0.0
Total Cash & ST Investments	51.3	42.6	37.5	44.2	53.2	34.2	43.9	40.2	59.1	77.3
Accounts Receivable	280.8	284.5	286.6	253.5	267.9	281.4	278.2	241.0	276.2	284.8
Inventory	278.9	285.7	297.0	290.4	306.7	284.5	277.5	287.1	276.9	268.6
Other Current Assets	72.5	69.7	67.5	25.2	90.3	77.8	77.9	96.1	68.5	68.8
Total Current Assets	683.5	682.5	688.6	613.3	718.1	677.9	677.5	646.1	680.7	699.5

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Property, Plant & Equipment	1,043.1	1,082.9	1,010.7	916.1	792.5	696.2	561.6	483.5	462.1	407.8	421.9	435.6	460.5	442.5
Goodwill	73.7	71.5	76.1	73.4	78.0	84.5	77.3	55.5	58.2	51.0	53.0	59.0	67.0	64.2
Intangible Assets	22.5	18.5	25.5	27.8	36.3	46.8	50.6	95.2	70.7	82.0	103.6	134.9	173.3	186.5
Long-Term Investments	43.4	8.0	25.4	5.0	5.3	6.4	7.7	8.1	5.8	7.2	8.4	12.9	6.6	6.2
Other Long-Term Assets	4.0	41.5	19.6	58.8	3.5	3.0	3.7	2.9	7.2	3.0	4.0	4.6	7.8	9.5
Total Long-Term Assets	1,230.9	1,244.0	1,187.3	1,110.2	966.0	889.3	749.7	697.7	647.6	615.1	651.4	716.4	774.7	771.2
Total Assets	1,908.8	1,857.3	1,833.4	1,888.7	1,631.0	1,389.8	1,257.4	1,273.0	1,168.8	1,050.2	1,061.1	1,243.0	1,390.5	1,445.1

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	1,172.5	1,151.2	1,099.2	1,006.7	1,087.0	1,043.1	1,008.8	1,010.7	955.8	951.0
Goodwill	0.0	80.7	74.5	71.5	77.1	73.7	74.4	76.1	72.9	74.8
Intangible Assets	15.8	17.2	17.5	94.4	21.6	22.5	23.4	163.6	25.3	25.8
Long-Term Investments	25.7	11.3	10.0	47.5	7.4	5.0	5.1	41.0	4.8	5.3
Other Long-Term Assets	8.3	15.6	32.3	2.0	28.8	42.4	42.3	-134.1	56.3	51.2
Total Long-Term Assets	1,280.4	1,342.4	1,279.6	1,243.7	1,278.2	1,230.9	1,197.1	1,187.3	1,153.0	1,143.7
Total Assets	1,963.9	2,024.9	1,968.2	1,857.3	1,996.3	1,908.8	1,874.6	1,833.4	1,833.7	1,843.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Accounts Payable	186.2	156.2	183.7	184.1	195.1	131.3	156.3	163.6	169.6	129.3	103.0	127.8	137.4	130.2
Short-Term Debt	173.6	274.0	149.6	258.3	151.7	82.6	36.4	41.0	6.0	5.7	5.2	5.1	2.9	0.0
Other Current Liabilities	99.3	81.7	72.8	81.3	34.1	110.0	91.5	83.8	33.7	14.1	17.4	31.5	53.7	84.4
Current Liabilities	489.3	516.7	440.3	552.8	448.7	324.7	285.2	320.3	284.4	229.9	185.2	228.0	263.4	214.6

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	181.4	173.4	180.0	156.2	174.7	186.2	183.8	183.7	170.9	170.3
Short-Term Debt	329.6	342.0	313.0	274.0	293.8	173.6	144.8	149.6	149.1	189.0
Other Current Liabilities	103.2	88.5	98.1	81.7	97.3	99.3	98.9	72.8	92.7	82.3
Current Liabilities	635.3	620.8	601.9	516.7	577.9	489.3	468.8	440.3	449.3	476.1

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Long-Term Debt	660.7	753.5	777.6	657.0	631.2	655.8	630.3	643.7	676.4	645.4	711.5	814.5	353.7	346.9
Capital Leases	120.0	121.7	112.9	98.3	84.6	86.6	29.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	75.1	36.5	66.3	70.0	61.8	38.8	43.3	45.5	25.1	46.9	43.8	53.8	60.5	79.0
Total Liabilities	1,404.9	1,382.4	1,354.9	1,429.3	1,311.3	1,208.8	1,071.4	1,114.1	1,068.9	994.6	1,006.8	1,175.8	1,493.0	1,440.8

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	680.6	680.2	659.5	753.5	676.7	660.7	668.7	777.6	770.2	777.4
Capital Leases	0.0	0.0	0.0	121.7	0.0	0.0	0.0	100.3	107.4	110.5
Def. Tax Liability	42.8	60.8	54.5	36.5	78.8	75.1	75.3	66.3	80.4	73.7
Total Liabilities	1,562.1	1,558.4	1,502.1	1,382.4	1,520.0	1,404.9	1,382.4	1,354.9	1,350.8	1,379.0

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Common Stock	85.3	85.3	85.3	85.3	85.3	85.3	85.0	84.3	83.8	62.7	65.2	72.5	60.4	57.9
Retained Earnings	461.2	457.0	417.6	319.0	217.8	84.4	78.3	39.4	75.3	46.9	46.9	-68.0	-26.2	-24.8
Comprehensive Income	-56.1	-69.9	-39.9	-12.5	-48.5	-48.7	-34.4	-19.6	-55.4	-50.4	-57.8	62.7	-136.8	-28.8
Total Common Equity	503.9	474.9	478.5	459.4	319.7	181.0	186.0	158.9	99.9	55.6	54.3	67.2	-102.5	4.3

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	85.3	85.3	85.3	85.3	85.3	85.3	85.3	85.3	85.3	85.3
Retained Earnings	403.3	471.6	464.9	457.0	439.8	461.2	443.1	417.6	412.7	387.7
Comprehensive Income	-73.9	-73.6	-68.9	-69.9	-56.0	-56.1	-46.7	-39.9	-30.6	-30.1
Total Common Equity	401.8	466.5	466.1	474.9	476.3	503.9	492.2	478.5	482.9	464.2

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Debt		834.3	1,027.5	927.2	915.3	782.9	738.4	666.7	684.8	682.4	651.1	716.7	819.6	356.6	346.9
Book Value		503.9	474.9	478.5	459.4	319.7	181.0	186.0	158.9	99.9	55.6	54.3	67.2	-102.5	4.3

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		401.8	466.5	466.1	474.9	476.3	503.9	492.2	478.5	482.9	464.2

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Income	78.3	-70.1	44.2	103.5	106.2	134.7	18.2	86.9	121.3	98.3	71.4	72.9	-46.8	-15.8	-13.0
Depreciation & Amortization	119.3	131.9	125.3	113.0	105.7	104.1	96.5	96.7	98.2	97.1	93.3	79.6	93.7	105.0	78.4
Stock-Based Compensation	17.2	13.6	0.0	15.4	7.7	5.2	4.4	9.4	13.9	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	-12.7	72.3	-41.4	108.1	-139.0	-114.7	11.1	17.7	-113.9	-34.5	20.6	30.9	17.5	81.0	81.8
Change In Accounts Receivable	-8.3	17.4	13.8	131.2	-95.6	-67.6	-16.5	45.4	-39.7	-15.9	-14.8	51.2	12.0	6.9	34.4
Change In Accounts Payable	15.0	15.3	-14.8	1.6	9.2	65.0	-18.7	-12.0	5.4	17.5	31.4	-31.1	1.9	6.1	20.5
Change In Inventories	-19.2	36.5	-19.6	-7.7	-60.1	-94.9	30.0	16.4	-31.4	-25.6	-8.7	28.2	5.0	35.3	13.0
Other Non-cash Items	160.8	70.3	16.9	-0.4	-6.8	-4.4	7.2	4.9	6.2	12.4	24.1	50.9	145.2	93.3	86.9
Cash from Operations	197.4	0.0	0.0	345.9	81.0	145.2	125.3	231.5	122.0	173.3	209.4	234.4	209.7	263.5	234.2

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	-21.1	-67.1	9.0	9.1	17.2	-20.2	20.5	26.7	4.9	26.2
Depreciation & Amortization	34.7	33.7	32.0	31.5	35.3	30.8	30.3	28.9	32.2	27.9
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	3.0	0.0	7.1	3.6
Change Working Capital	54.1	29.6	26.8	-35.9	39.2	-33.9	-24.0	-22.3	24.3	9.1
Change In Accounts Receivable	52.4	6.8	15.5	-56.7	40.1	12.7	-6.1	-33.2	31.7	-0.9
Change In Accounts Payable	11.7	5.2	-18.3	17.2	-6.3	-13.4	0.9	4.2	5.4	4.5
Change In Inventories	1.8	7.9	26.7	1.2	-1.5	-12.4	-8.9	3.5	-1.3	-12.5
Other Non-cash Items	3.9	82.6	0.8	1.1	8.0	-0.9	1.2	3.3	-0.7	-3.4
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	68.5	67.5

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Capital Expenditure	-189.5	-161.0	-206.7	-172.8	-232.8	-214.7	-144.9	-155.8	-116.2	-90.3	-67.6	-56.3	-78.4	-106.5	-94.3
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-36.6	0.0	2.2	-25.4	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
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
Other Investing Activities	-205.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	64.7	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Investing	-189.5	0.0	0.0	-172.8	-232.8	-214.7	-144.9	-155.8	-88.1	-90.3	-65.4	-81.8	-78.4	-106.5	-94.3

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	-48.6	-43.3	-45.0	-29.2	-66.7	-49.7	-54.7	-33.1	-60.1	-41.9
Acquisitions	0.0	0.0	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
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	0.0	-172.8	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-60.1	-41.9

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Debt Repaid	-56.5	0.0	0.0	9.6	-3.0	-213.0	-8.2	-8.0	-8.3	0.0	0.0	-6.2	-2.8	0.0	0.0
Debt Issued	34.9	1,027.5	100.3	21.5	135.4	257.5	80.0	-10.1	10.7	31.3	-65.6	-96.7	465.8	9.7	346.9
Issuance of Common Stock	28.4	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
Repurchase of Common Stock	-22.1	-24.8	-26.6	-65.6	-4.3	0.0	0.0	0.0	-4.9	0.0	-3.6	0.0	0.0	0.0	0.0
Dividends Paid	-4.7	0.0	0.0	-4.9	-5.0	0.0	-12.0	-48.0	-47.7	-45.7	-42.1	-43.7	-48.6	0.0	0.0
Other Financing Activities	-26.4	0.0	0.0	-136.2	161.6	286.3	33.8	-12.5	17.1	-48.7	-91.5	-107.0	-82.3	-158.4	-173.4
Cash from Financing	-50.7	0.0	0.0	-197.1	149.3	73.3	13.5	-68.6	-43.8	-94.4	-137.1	-156.9	-133.8	-158.4	-173.4

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	-0.7	4.0
Debt Issued	1,010.2	-12.0	49.7	-55.0	57.0	136.2	20.8	-113.7	116.0	-40.0
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	0.4	-0.2	-6.0	-19.8	-8.1	-11.3	-6.8	0.0	-6.7	-9.4
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.1	-1.2
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-23.6	-37.6
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-30.1	-44.2

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Change in Cash		-43.1	16.0	4.5	-23.2	-7.7	-2.2	-3.4	2.1	-18.2	-5.6	9.1	-5.8	0.1	-6.1	-31.8
Closing Cash Balance		34.2	60.7	44.7	40.2	60.8	65.7	64.9	63.7	57.0	72.3	77.7	71.4	85.8	97.3	99.0

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		9.4	8.7	3.6	-5.7	-8.5	19.0	-9.7	3.7	-18.9	-18.2
Closing Cash Balance		60.7	51.3	42.6	39.0	44.7	53.2	34.2	43.9	40.2	59.1

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Free Cash Flow		7.9	50.2	-81.4	173.1	-151.8	-69.5	-19.7	75.7	5.8	83.0	141.8	178.0	131.3	157.0	139.9
Real Free Cash Flow		-9.3	36.6	-81.4	157.7	-159.5	-74.7	-24.1	66.2	-8.1	83.0	141.8	178.0	131.3	157.0	139.9

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		44.3	25.4	10.8	-28.8	25.7	-80.0	-25.4	-0.8	8.4	25.6
Real Free Cash Flow		44.3	25.4	10.8	-28.8	25.7	-80.0	-28.4	-0.8	1.3	22.0