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

Oceaneering International, Inc.

OII

Valuace

Růst

Zdraví

Cena

$ 34.37

+0.20 (0.74%)

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	2,784.2	2,784.2	2,661.2	2,424.7	2,066.1	1,869.3	1,827.9	2,048.1	1,909.5	1,921.5	2,271.6	3,062.8	3,659.6	3,287.0	2,782.6	2,192.7	1,917.0
Cost of Revenues	2,215.7	2,215.7	2,175.7	2,025.7	1,758.7	1,605.2	1,663.9	1,949.9	1,780.3	1,726.9	1,992.4	2,457.3	2,800.4	2,521.5	2,154.7	1,683.9	1,450.7
Gross Profit	568.4	568.4	485.5	399.0	307.4	264.1	163.9	98.2	129.2	194.6	279.2	605.4	859.2	765.5	627.9	508.8	466.3

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	668.6	742.9	698.2	674.5	713.5	679.8	668.8	599.1	654.6	635.2
Cost of Revenues	536.3	590.2	549.7	539.5	571.5	548.8	548.6	506.7	549.0	520.5
Gross Profit	132.3	152.7	148.4	135.0	141.9	131.0	120.2	92.4	105.6	114.7

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	217.6	196.5	224.3	195.7	214.9	198.3	184.0	208.5	231.6	230.9	220.4	199.3	173.9	156.8
Depreciation & Amortization	102.3	102.3	103.4	105.0	121.0	139.7	-8.9	2.6	293.6	213.5	250.2	241.2	229.8	202.2	176.5	151.2	153.7
Total Operating Expenses	263.9	263.9	239.2	217.6	196.5	224.3	195.7	214.9	198.3	184.0	208.5	231.6	230.9	220.4	199.3	173.9	156.8
Operating Income	304.6	304.6	246.3	181.3	-3.7	-106.6	-31.8	-116.6	-145.5	10.7	70.8	373.8	628.3	545.1	428.6	334.8	309.5

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	58.2	56.8
Depreciation & Amortization	26.3	26.1	25.4	24.4	25.1	25.3	26.0	27.1	25.5	25.6
Total Operating Expenses	66.9	66.2	69.2	61.5	64.1	59.6	59.8	55.7	58.2	56.8
Operating Income	65.4	86.5	79.2	73.5	77.9	71.3	60.4	36.7	47.5	57.9

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	14.5	14.5	12.1	15.4	5.7	2.5	3.1	7.9	10.0	7.4	3.9	0.6	0.3	0.6	1.9	0.9	0.6
Interest Expense	37.0	37.0	37.9	36.5	38.2	38.8	43.9	42.7	37.7	27.8	25.3	25.1	4.7	2.2	4.2	1.1	6.0
Other Expense	-18.7	-18.7	-21.4	-20.3	82.8	100.9	-467.1	-214.2	-89.0	-8.0	-6.0	-13.1	-0.4	-1.1	-4.4	3.3	1.2
IBT	285.9	285.9	224.9	161.1	79.1	-5.7	-498.9	-330.8	-185.8	-17.8	43.3	336.3	623.5	542.3	421.9	337.9	305.2
Income Tax Expense	-67.9	-67.9	77.4	63.7	53.1	43.6	-2.1	17.6	26.5	-184.2	18.8	105.3	195.1	170.8	132.9	102.2	104.7
Net Income	353.8	353.8	147.5	97.4	25.9	-49.3	-496.8	-348.4	-212.3	166.4	24.6	231.0	428.3	371.5	289.0	235.7	200.5

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	1.2	6.7	3.0	3.6	3.4	3.3	2.4	3.0	3.1	3.7
Interest Expense	17.4	1.0	9.5	9.1	9.7	9.5	9.5	9.2	7.9	9.8
Other Expense	-7.2	-6.6	-0.8	-4.1	-9.1	-2.7	-5.1	-4.5	-0.8	-4.6
IBT	58.2	79.9	78.4	69.4	68.8	68.6	55.3	32.2	46.6	53.3
Income Tax Expense	-119.5	8.6	24.0	19.0	12.7	27.4	20.3	17.0	2.1	23.5
Net Income	177.7	71.3	54.4	50.4	56.1	41.2	35.0	15.1	44.5	29.8

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	$0.97	$0.26	$-0.49	$-5.00	$-3.52	$-2.15	$1.69	$0.25	$2.36	$4.30	$3.43	$2.68	$2.18	$1.85
EPS Diluted	$0.00	$0.00	$0.00	$0.95	$0.26	$-0.49	$-5.00	$-3.52	$-2.15	$1.68	$0.25	$2.34	$4.00	$3.42	$2.66	$2.16	$1.83
Shares Outstanding	100.8	101.3	101.2	100.7	100.2	99.8	99.3	98.9	98.5	98.3	98.1	97.8	99.6	108.2	107.9	108.0	108.2
Diluted Shares Outstanding	100.8	101.3	102.4	102.2	101.4	99.8	99.3	98.9	98.5	98.8	98.4	98.8	107.1	108.7	108.6	109.0	109.5

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	$0.44	$0.30
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.44	$0.29
Shares Outstanding	100.8	100.0	100.6	100.7	101.2	101.4	101.0	101.0	100.8	100.8
Diluted Shares Outstanding	100.8	101.1	101.4	101.9	102.4	102.6	102.5	102.3	102.4	102.2

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	382.9	497.5	461.6	568.7	538.1	452.0	373.7	354.3	430.3	450.2	385.2	430.7	91.4	120.5	106.1	245.2
Short Term Investments	0.0	7.0	0.0	6.4	6.2	10.2	10.2	10.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	382.9	504.5	461.6	568.7	538.1	462.2	383.8	364.4	430.3	450.2	385.2	430.7	91.4	120.5	106.1	245.2
Accounts Receivable	629.5	578.9	565.8	481.4	427.8	518.2	642.6	625.1	476.9	489.7	612.8	778.4	768.8	666.9	549.8	424.0
Inventory	231.3	222.8	209.8	184.4	153.7	141.2	174.7	194.5	215.3	280.1	328.5	375.6	441.8	331.3	255.1	236.5
Other Current Assets	93.4	81.7	68.5	728.3	649.9	48.6	43.2	60.9	64.9	42.5	191.0	128.9	131.2	84.2	73.1	77.8
Total Current Assets	1,337.1	1,387.9	1,305.7	1,297.1	1,188.0	1,170.3	1,244.4	1,244.9	1,187.4	1,262.6	1,517.5	1,713.6	1,433.3	1,203.0	984.1	983.5

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	506.0	434.0	382.0	497.5	451.9	382.9	354.7	461.6	556.4	504.0
Short Term Investments	7.0	7.0	7.0	7.0	7.0	0.0	0.0	0.0	0.0	6.4
Total Cash & ST Investments	513.0	441.0	389.0	504.5	458.9	382.9	354.7	461.6	556.4	504.0
Accounts Receivable	675.3	640.2	641.0	578.9	617.5	629.5	577.4	565.8	616.6	584.8
Inventory	218.1	226.6	220.8	222.8	241.6	231.3	216.9	209.8	208.2	208.8
Other Current Assets	95.4	84.8	84.8	81.7	93.2	93.4	88.5	68.5	77.3	71.3
Total Current Assets	1,501.8	1,392.7	1,335.6	1,387.9	1,411.1	1,337.1	1,237.5	1,305.7	1,458.6	1,375.3

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	795.2	754.8	761.8	438.4	489.6	591.1	776.5	964.7	1,064.2	1,153.3	1,266.7	1,305.8	1,189.1	1,025.1	893.3	786.4
Goodwill	34.0	49.4	34.2	34.3	34.9	35.0	405.1	413.1	455.6	443.6	426.9	331.5	344.0	363.2	333.5	143.2
Intangible Assets	0.0	33.3	21.2	11.5	12.6	14.3	25.8	80.0	85.3	87.8	93.7	60.9	68.5	78.3	70.6	0.0
Long-Term Investments	0.0	14.4	30.5	30.0	30.5	34.2	37.9	39.3	117.4	99.0	49.1	32.6	37.5	42.6	87.9	51.8
Other Long-Term Assets	138.5	64.6	59.6	220.3	285.3	284.5	719.7	615.4	89.4	72.0	645.3	492.3	506.1	540.0	523.1	260.6
Total Long-Term Assets	967.7	948.5	933.3	734.6	774.9	875.6	1,496.2	1,580.1	1,836.5	1,867.7	1,912.0	1,798.2	1,695.2	1,565.1	1,416.4	1,047.0
Total Assets	2,304.9	2,336.3	2,239.0	2,031.7	1,962.9	2,045.8	2,740.7	2,825.0	3,024.0	3,130.3	3,429.5	3,511.7	3,128.5	2,768.1	2,400.5	2,030.5

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	820.8	729.4	745.7	754.8	787.7	795.2	821.0	761.8	421.8	426.1
Goodwill	51.0	51.4	50.2	49.4	34.1	34.0	34.0	34.2	34.0	34.1
Intangible Assets	0.0	0.0	0.0	33.3	0.0	0.0	0.0	21.2	0.0	0.0
Long-Term Investments	0.0	0.0	0.0	14.4	0.0	0.0	0.0	30.5	0.0	0.0
Other Long-Term Assets	165.6	154.1	143.5	64.6	123.6	138.5	136.4	59.6	398.0	329.4
Total Long-Term Assets	1,037.5	934.9	939.4	948.5	945.4	967.7	991.4	933.3	853.9	789.5
Total Assets	2,539.3	2,327.6	2,275.0	2,336.3	2,356.5	2,304.9	2,228.9	2,239.0	2,312.4	2,164.9

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	172.7	181.5	156.1	148.0	122.3	94.2	145.9	102.6	85.5	77.6	118.3	123.7	129.6	130.5	111.4	85.6
Short-Term Debt	118.6	131.4	78.1	19.6	18.8	18.8	19.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	297.6	0.0
Other Current Liabilities	304.7	294.2	277.7	287.9	271.9	274.1	317.8	306.9	287.2	308.5	340.6	438.5	447.2	413.2	40.3	354.3
Current Liabilities	776.9	796.9	732.5	568.4	501.2	437.1	601.0	494.7	435.8	508.4	616.0	679.1	727.1	617.2	501.4	439.9

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	170.9	161.6	169.4	181.5	183.3	172.7	152.6	156.1	154.8	151.1
Short-Term Debt	127.4	114.5	131.4	131.4	127.7	118.6	108.0	78.1	190.6	46.1
Other Current Liabilities	306.3	285.4	253.9	294.2	271.4	256.8	239.4	277.7	394.0	254.5
Current Liabilities	763.9	696.9	706.4	796.9	800.1	776.9	703.4	732.5	800.5	615.0

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	479.4	720.3	770.5	701.0	702.1	805.3	796.5	786.6	792.3	793.1	795.8	750.0	0.0	94.0	120.0	0.0
Capital Leases	295.3	369.7	293.5	171.4	177.3	174.9	180.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.0	2.5	1.0	2.2	1.4	3.0	1.1	18.2	42.0	236.1	353.2	322.8	260.8	178.1	157.5	0.0
Total Liabilities	1,647.8	1,616.0	1,604.9	1,505.9	1,451.8	1,487.7	1,665.3	1,409.7	1,359.4	1,613.7	1,850.8	1,854.1	1,085.1	952.7	842.6	640.3

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	772.5	689.6	701.5	720.3	752.6	774.7	804.1	770.5	839.0	912.9
Capital Leases	413.9	319.5	349.6	369.7	399.7	295.3	433.9	293.5	329.6	258.7
Def. Tax Liability	0.0	0.0	0.0	2.5	0.0	0.0	0.0	1.0	0.0	0.0
Total Liabilities	1,625.6	1,479.5	1,495.9	1,616.0	1,652.5	1,647.8	1,599.7	1,604.9	1,740.1	1,613.4

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	27.7	27.7	27.7	27.7	27.7	27.7	27.7	27.7	27.7	27.7	27.7	27.7	27.7	27.7	27.7	13.9
Retained Earnings	1,475.4	1,572.7	1,425.3	1,327.9	1,301.9	1,351.2	1,850.2	2,204.5	2,417.4	2,295.2	2,364.8	2,240.2	1,921.6	1,641.0	1,426.5	1,239.6
Comprehensive Income	-408.8	-429.4	-382.3	-386.1	-366.5	-359.3	-334.1	-339.4	-292.1	-302.7	-300.4	-183.0	-52.6	17.8	-27.2	-9.0
Total Common Equity	651.0	714.3	628.0	525.8	511.0	558.2	1,075.4	1,415.3	1,664.5	1,516.6	1,578.7	1,657.6	2,043.4	1,815.5	1,558.0	1,390.2

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	27.7	27.7	27.7	27.7	27.7	27.7	27.7	27.7	27.7	27.7
Retained Earnings	1,748.8	1,677.5	1,623.1	1,572.7	1,516.6	1,475.4	1,440.4	1,425.3	1,380.7	1,350.9
Comprehensive Income	-387.7	-388.2	-409.1	-429.4	-396.2	-408.8	-398.3	-382.3	-396.6	-385.0
Total Common Equity	907.7	842.1	773.1	714.3	698.0	651.0	623.1	628.0	572.3	551.5

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		893.2	851.7	848.7	720.6	702.1	805.3	796.5	786.6	792.3	793.1	795.8	750.0	0.0	94.0	120.0	0.0
Book Value		657.1	720.3	634.1	525.8	511.0	558.2	1,075.4	1,415.3	1,664.5	1,516.6	1,578.7	1,657.6	2,043.4	1,815.5	1,558.0	1,390.2

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		6.1	6.1	6.1	6.1	6.1	6.1	6.1	6.1	6.1	6.1
Book Value		907.7	842.1	773.1	714.3	698.0	651.0	623.1	628.0	572.3	551.5

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	124.5	353.8	147.5	97.4	25.9	-49.3	-496.8	-348.4	-212.3	166.4	24.6	231.0	428.3	371.5	289.0	235.7	200.5
Depreciation & Amortization	104.1	102.3	103.4	105.0	121.0	139.7	528.9	263.4	293.6	213.5	250.2	241.2	229.8	202.2	176.5	151.2	153.7
Stock-Based Compensation	22.4	25.0	12.8	12.1	10.4	41.3	87.7	11.4	11.6	11.5	14.7	17.3	20.0	19.4	16.4	12.5	8.5
Change Working Capital	-2.5	-23.8	-51.0	21.0	-34.6	99.7	12.2	66.8	-60.0	-20.2	20.0	36.9	-25.9	-117.4	-70.1	-96.4	45.2
Change In Accounts Receivable	-43.3	53.9	-8.0	-83.1	-50.7	41.1	125.5	-17.6	-86.7	13.1	123.0	178.8	-8.5	-101.9	-94.2	-99.5	12.1
Change In Accounts Payable	-56.6	0.0	0.0	0.0	0.0	-41.1	-125.5	17.6	28.5	-76.3	-117.1	-44.8	-43.5	128.3	87.5	9.0	-0.9
Change In Inventories	-22.5	5.8	-13.1	-25.4	-30.7	7.3	26.5	-11.8	-12.5	65.5	17.8	59.2	66.3	-110.5	-76.2	-11.5	-21.7
Other Non-cash Items	138.0	-137.2	1.8	1.4	-2.7	-4.3	8.8	176.6	-8.2	0.2	30.9	4.9	-1.2	1.3	6.4	-21.9	2.8
Cash from Operations	216.2	0.0	0.0	210.0	120.9	225.3	136.6	157.6	36.6	136.5	340.5	560.4	721.8	528.9	438.9	288.6	441.9

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	177.7	71.3	54.4	50.4	56.1	41.2	35.0	15.1	44.5	29.8
Depreciation & Amortization	26.3	26.1	25.4	24.4	25.1	25.3	26.0	27.1	25.5	25.6
Stock-Based Compensation	13.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	13.8	2.4
Change Working Capital	150.5	4.1	-8.3	-170.0	55.7	18.0	-10.1	-114.6	104.4	17.8
Change In Accounts Receivable	150.3	-35.1	-0.1	-61.3	43.7	12.1	-52.2	-11.5	52.2	-31.8
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-88.4	31.8
Change In Inventories	16.6	8.0	-10.4	10.4	18.7	-10.3	-14.4	-7.1	-1.6	0.6
Other Non-cash Items	-147.0	2.1	9.5	14.3	0.8	6.4	1.7	2.7	3.6	6.6
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	151.9	79.6

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-108.4	-111.0	-107.1	-100.7	-81.0	-50.2	-60.7	-147.7	-109.5	-93.7	-112.4	-200.0	-386.9	-382.5	-300.6	-235.0	-185.3
Acquisitions	8.7	0.0	-27.1	0.0	0.0	0.0	0.0	0.0	-68.6	-11.3	-30.1	-224.0	-39.8	-11.1	-9.3	-291.6	-21.9
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-10.2	-11.5	-39.1	-19.5	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	11.8	6.2	0.0	4.5	1.5	1.8	69.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	4.7	0.0	0.0	8.1	4.2	11.6	6.6	11.1	19.6	4.4	12.2	6.3	7.2	15.9	3.8	43.9	15.3
Cash from Investing	-94.5	0.0	0.0	-86.4	-76.9	-34.2	-52.6	-134.8	-98.8	-112.0	-169.5	-437.2	-419.5	-377.6	-306.0	-482.8	-191.9

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	-30.4	-24.2	-30.3	-26.1	-33.9	-24.9	-22.9	-25.5	-34.0	-25.9
Acquisitions	0.0	8.1	-0.5	0.0	0.0	-0.9	0.0	0.0	7.8	0.0
Investments	0.0	0.0	0.0	0.0	0.0	-7.0	0.0	0.0	6.2	-6.2
Sales of Investment	0.0	0.0	0.0	0.0	0.5	11.3	0.0	0.0	-6.2	6.2
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.6	6.2
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-29.8	-19.7

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-259.4	0.0	0.0	-222.3	0.0	-100.0	0.0	0.0	-300.0	0.0	0.0	0.0	0.0	0.0	-27.0	0.0	-120.0
Debt Issued	452.2	851.7	3.1	350.4	18.5	-3.2	8.7	9.9	294.3	-0.7	-2.8	45.8	750.0	-94.0	1.0	120.0	120.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.7
Repurchase of Common Stock	-6.8	-45.6	-20.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-100.5	-590.4	0.0	-19.4	-17.5	-49.5
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-44.2	-94.1	-106.5	-109.7	-90.9	-74.5	-48.7	0.0
Other Financing Activities	9.1	0.0	0.0	-5.0	-1.9	-1.7	-1.7	-2.3	294.4	-1.7	-3.0	49.9	745.5	-89.5	2.5	121.3	1.7
Cash from Financing	-228.0	0.0	0.0	-227.3	-1.9	-101.7	-1.7	-2.3	-5.6	-45.9	-97.1	-157.0	45.4	-180.3	-118.4	55.1	-167.1

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	0.0	0.0
Debt Issued	899.9	95.8	-28.8	-18.8	-28.6	-12.8	-18.9	63.4	280.2	-131.9
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	-9.9	-10.1	-10.1	-10.0	-10.1	-10.0	0.5	-7.3	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	0.0	-222.2	0.2
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-221.2	0.2

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-121.1	191.4	36.0	-107.2	30.6	86.1	78.4	19.4	-76.1	-19.9	65.0	-45.5	339.3	-29.1	14.4	-139.1	82.9
Closing Cash Balance		382.9	688.9	497.5	461.6	568.7	538.1	452.0	373.7	354.3	430.3	450.2	385.2	430.7	91.4	120.5	106.1	245.2

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		182.9	71.9	52.1	-115.5	45.7	69.0	28.2	-106.9	-94.9	52.4
Closing Cash Balance		688.9	506.0	434.0	382.0	497.5	451.9	382.9	354.7	461.6	556.4

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		107.8	207.8	96.1	109.2	39.8	175.1	76.0	9.9	-72.9	42.8	228.1	360.4	334.9	146.3	138.3	53.5	256.6
Real Free Cash Flow		85.4	182.8	83.3	97.2	29.5	133.8	-11.7	-1.5	-84.5	31.3	213.4	343.1	314.8	127.0	121.9	41.0	248.1

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		190.7	77.0	48.9	-106.8	94.5	67.0	29.8	-95.2	117.8	53.7
Real Free Cash Flow		177.0	77.0	48.9	-106.8	94.5	67.0	29.8	-95.2	104.1	51.2