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

Oil States International, Inc.

OIS

Valuace

Růst

Zdraví

Cena

$ 11.25

-0.01 (-0.12%)

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	669.0	669.0	692.6	782.3	737.7	573.2	638.1	1,017.4	1,088.1	670.6	694.4	1,100.0	1,819.6	2,670.2	4,413.1	3,479.2	2,412.0
Cost of Revenues	579.6	583.2	585.7	663.2	645.9	551.1	660.3	925.9	958.0	628.4	645.5	917.0	1,330.7	1,939.2	3,523.1	2,599.3	1,874.3
Gross Profit	89.6	85.8	106.9	119.1	91.8	22.0	-22.3	91.4	130.1	42.2	49.0	183.0	488.9	731.0	890.0	879.9	537.7

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	178.2	165.4	165.4	159.9	164.6	174.3	186.4	167.3	208.3	194.3
Cost of Revenues	170.5	137.2	137.2	134.7	137.8	150.2	156.7	146.1	178.3	165.8
Gross Profit	8.0	28.2	28.2	25.2	26.8	24.1	29.7	21.1	30.0	28.4

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	4.5	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
Selling General & Admin Expenses	0.0	0.0	0.0	94.2	96.0	83.7	94.1	122.9	138.1	114.8	124.0	132.7	169.4	214.4	203.7	182.4	150.9
Depreciation & Amortization	47.2	47.4	54.7	60.8	67.3	80.7	530.9	123.3	123.5	107.7	118.7	131.3	124.8	278.1	230.1	188.1	124.2
Total Operating Expenses	92.7	90.4	100.2	94.2	88.9	82.7	93.6	120.9	136.0	116.1	118.2	128.0	178.7	218.7	206.2	372.4	275.1
Operating Income	-3.1	-4.6	6.7	23.2	6.2	-59.0	-534.3	-24.4	-5.9	-73.9	-69.3	55.0	310.3	512.3	683.8	507.5	255.6

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	4.5	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	22.4	24.2
Depreciation & Amortization	11.4	11.9	11.9	12.0	12.2	13.6	14.7	14.2	14.6	15.4
Total Operating Expenses	24.2	23.0	23.0	22.5	23.4	22.8	26.4	22.5	22.2	22.3
Operating Income	-16.2	5.2	5.2	2.7	3.4	1.4	3.3	-1.4	7.8	6.2

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.0	0.0	1.1	1.4	0.3	0.2	0.4	0.3	0.3	0.4	0.4	0.5	0.6	2.4	1.6	1.7	0.8
Interest Expense	5.9	5.9	8.8	9.6	10.3	10.2	13.9	17.6	19.0	4.7	5.3	6.4	17.2	75.9	68.9	57.5	16.3
Other Expense	-98.6	-97.9	-14.5	-7.3	-10.3	-14.3	0.0	-216.3	3.1	0.8	0.9	1.4	-97.3	-2.4	10.5	3.4	-6.4
IBT	-101.6	-102.5	-7.9	15.8	-4.1	-73.3	-534.3	-240.7	-21.7	-77.4	-73.3	50.6	196.3	436.3	626.9	455.1	240.6
Income Tax Expense	6.8	6.8	3.4	2.9	5.5	-9.3	-65.9	-8.9	-2.6	7.4	-26.9	22.2	69.1	120.0	177.0	131.6	72.0
Net Income	-108.5	-109.4	-11.3	12.9	-9.5	-64.0	-468.4	-231.8	-19.1	-84.9	-46.4	28.6	179.0	421.3	448.6	322.5	168.0

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	1.9
Interest Expense	0.9	1.7	1.7	1.6	1.7	1.8	2.1	2.1	3.2	1.9
Other Expense	-98.1	-1.0	-1.0	1.5	13.6	-13.5	-2.6	-12.0	-1.6	-1.7
IBT	-114.3	4.2	4.2	4.2	17.0	-12.1	0.6	-13.4	6.2	4.4
Income Tax Expense	3.0	1.4	1.4	1.0	1.8	2.2	-0.7	0.0	0.2	0.2
Net Income	-117.2	2.8	2.8	3.2	15.2	-14.3	1.3	-13.4	6.0	4.2

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	$0.20	$-0.15	$-1.06	$-7.83	$-3.90	$-0.33	$-1.69	$-0.92	$0.56	$3.33	$7.58	$8.47	$6.30	$3.34
EPS Diluted	$0.00	$0.00	$0.00	$0.20	$-0.15	$-1.06	$-7.83	$-3.90	$-0.33	$-1.69	$-0.92	$0.56	$3.31	$7.53	$8.10	$5.86	$3.19
Shares Outstanding	57.5	58.7	62.0	62.7	61.6	60.3	59.8	59.4	58.7	50.1	50.2	50.3	52.9	55.6	53.0	51.2	50.2
Diluted Shares Outstanding	57.5	58.7	62.0	63.2	61.6	60.3	59.8	59.4	58.7	50.1	50.2	50.3	53.2	55.9	55.4	55.0	52.7

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	$0.09	$0.07
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.09	$0.07
Shares Outstanding	57.5	57.9	59.2	60.2	60.9	62.1	62.5	62.5	62.5	62.7
Diluted Shares Outstanding	57.5	58.0	59.2	60.2	62.0	62.1	62.7	62.5	63.0	63.1

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	25.2	65.4	47.1	42.0	52.9	72.0	8.5	19.3	53.5	68.8	36.0	53.3	599.3	253.2	71.7	96.4
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	25.2	65.4	47.1	42.0	52.9	72.0	8.5	19.3	53.5	68.8	36.0	53.3	599.3	253.2	71.7	96.4
Accounts Receivable	203.7	194.3	203.2	218.8	186.1	163.1	233.5	283.6	216.1	234.5	333.5	497.1	620.3	832.8	732.2	478.7
Inventory	217.3	214.8	202.0	182.7	168.6	170.4	221.3	209.4	168.3	175.5	212.9	232.5	266.6	701.5	653.7	501.4
Other Current Assets	22.6	23.7	35.6	19.3	19.2	18.1	20.1	6.2	3.8	3.9	29.1	43.8	39.7	38.6	32.0	23.5
Total Current Assets	468.8	498.2	488.0	462.8	426.7	423.6	483.4	534.0	455.9	490.0	611.5	826.7	1,525.9	1,826.1	1,489.7	1,100.0

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	67.1	53.9	66.8	65.4	46.0	25.2	24.1	47.1	52.9	42.4
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	67.1	53.9	66.8	65.4	46.0	25.2	24.1	47.1	52.9	42.4
Accounts Receivable	201.6	196.7	183.5	194.3	182.5	203.7	200.8	203.2	189.2	180.9
Inventory	222.9	216.4	215.7	214.8	221.1	217.3	210.2	202.0	206.5	205.1
Other Current Assets	19.7	20.7	21.6	23.7	29.3	22.6	35.2	35.6	36.0	28.2
Total Current Assets	511.2	487.7	487.7	498.2	478.9	468.8	470.2	488.0	484.7	456.7

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	293.7	286.4	302.4	326.9	364.0	416.7	503.3	540.4	498.9	553.4	638.7	649.8	1,902.8	1,852.1	1,557.1	1,252.7
Goodwill	69.8	69.7	79.9	79.3	76.4	76.5	482.3	647.0	268.0	263.4	263.8	252.2	513.7	520.8	467.5	475.2
Intangible Assets	144.5	125.9	153.0	169.8	185.7	205.7	230.1	255.3	50.3	52.7	59.4	52.9	133.5	146.1	127.6	139.4
Long-Term Investments	-5.7	0.0	0.0	0.0	-1.9	-1.3	-0.7	-0.8	-0.5	-5.0	-40.5	-33.9	-122.8	-129.2	-97.4	5.9
Other Long-Term Assets	27.6	22.9	21.0	24.2	32.9	29.7	28.7	27.0	28.4	24.4	25.8	28.0	55.4	94.8	61.8	-38.4
Total Long-Term Assets	532.4	506.9	558.5	601.6	659.0	728.7	1,244.4	1,469.8	845.6	893.9	987.7	982.9	2,605.4	2,613.9	2,214.0	1,916.0
Total Assets	1,001.2	1,005.1	1,046.5	1,064.4	1,085.7	1,152.3	1,727.9	2,003.8	1,301.5	1,383.9	1,599.1	1,809.6	4,131.3	4,440.0	3,703.6	3,016.0

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	289.6	291.5	286.4	286.4	289.0	293.7	302.9	302.4	301.1	319.3
Goodwill	70.5	70.8	70.1	69.7	70.4	69.8	69.8	79.9	79.4	79.8
Intangible Assets	114.7	118.7	122.2	125.9	129.9	144.5	148.7	153.0	157.1	161.5
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	-5.7	-6.5	18.4	-7.4	-2.4
Other Long-Term Assets	26.3	25.2	24.4	22.9	20.6	27.6	28.6	2.7	25.7	27.8
Total Long-Term Assets	501.1	506.1	503.1	506.9	515.2	532.4	545.6	558.5	563.3	588.3
Total Assets	1,012.3	993.7	990.7	1,005.1	994.1	1,001.2	1,015.8	1,046.5	1,048.0	1,045.0

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	62.3	57.7	67.5	73.3	63.3	46.4	78.4	77.5	49.1	34.2	59.1	108.9	149.1	279.9	349.0	304.7
Short-Term Debt	7.3	7.9	14.4	24.0	24.7	25.4	33.9	25.6	0.4	0.5	0.5	0.5	0.5	30.5	34.4	181.2
Other Current Liabilities	39.7	36.9	35.3	51.7	46.0	46.9	53.0	63.8	47.5	51.2	57.9	113.0	173.9	141.8	16.1	7.4
Current Liabilities	143.7	157.7	157.3	193.7	177.3	162.1	183.1	181.0	115.3	107.2	154.2	271.4	373.8	518.5	474.9	554.2

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	58.6	57.6	49.9	57.7	55.5	62.3	57.1	67.5	58.5	56.7
Short-Term Debt	110.4	116.5	7.7	7.9	7.9	7.3	7.3	14.4	13.5	14.0
Other Current Liabilities	37.9	35.4	31.9	36.9	40.0	38.5	34.8	35.3	42.7	36.2
Current Liabilities	281.2	260.5	142.5	157.7	140.8	143.7	141.9	157.3	167.6	162.7

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	124.3	142.6	153.8	155.7	183.9	194.9	258.3	306.2	4.9	45.4	128.6	146.8	972.7	1,279.8	1,142.5	731.7
Capital Leases	18.9	25.3	25.2	26.8	29.9	36.8	44.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	5.7	5.4	7.7	6.7	3.6	14.3	38.1	53.8	24.7	5.0	40.5	33.9	122.8	129.2	97.4	81.2
Total Liabilities	310.8	324.5	336.9	374.8	389.9	394.6	503.9	564.1	168.8	179.6	343.5	469.0	1,506.0	1,974.2	1,740.4	1,387.1

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	15.8	17.7	141.2	142.6	144.0	143.2	156.7	153.8	154.2	155.3
Capital Leases	21.2	23.5	23.6	25.3	26.7	18.9	21.1	25.2	25.2	26.8
Def. Tax Liability	6.8	6.5	5.6	5.4	5.3	5.7	6.5	7.7	7.4	8.6
Total Liabilities	323.4	303.1	307.3	324.5	309.3	310.8	323.5	336.9	349.7	346.9

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.8	0.8	0.8	0.8	0.7	0.7	0.7	0.7	0.6	0.6	0.6	0.6	0.6	0.6	0.5	0.5
Retained Earnings	272.8	273.7	284.9	272.0	281.6	329.3	797.7	1,029.5	1,048.6	1,133.5	1,179.9	1,151.3	2,320.5	1,899.2	1,450.6	1,128.1
Comprehensive Income	-76.2	-79.5	-70.0	-78.9	-66.0	-71.4	-67.7	-71.4	-58.5	-70.3	-50.7	-22.1	-85.7	107.1	74.4	84.5
Total Common Equity	690.4	680.7	709.5	689.6	695.8	757.6	1,224.0	1,439.8	1,132.7	1,204.3	1,255.7	1,340.7	2,623.4	2,464.4	1,962.2	1,627.9

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	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8
Retained Earnings	281.5	279.6	276.8	273.7	258.5	272.8	271.5	284.9	279.0	274.7
Comprehensive Income	-66.2	-64.9	-74.0	-79.5	-66.6	-76.2	-73.0	-70.0	-77.3	-71.5
Total Common Equity	689.0	690.6	683.4	680.7	684.8	690.4	692.3	709.5	698.4	698.1

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		150.5	150.6	161.4	179.7	208.7	220.3	292.3	331.7	5.3	45.9	129.1	147.4	973.2	1,310.3	1,176.9	912.9
Book Value		690.4	680.7	709.5	689.6	695.8	757.6	1,224.0	1,439.8	1,132.7	1,204.3	1,255.7	1,340.7	2,625.3	2,465.8	1,963.3	1,628.9

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		689.0	690.6	683.4	680.7	684.8	690.4	692.3	709.5	698.4	698.1

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	-1.9	-109.4	-11.3	12.9	-9.5	-64.0	-468.4	-231.8	-19.1	-84.9	-46.4	28.4	127.2	422.7	449.8	323.4	168.6
Depreciation & Amortization	58.9	47.4	54.7	60.8	67.3	80.7	98.5	123.3	123.5	107.7	118.7	131.3	124.8	278.1	230.1	188.1	124.2
Stock-Based Compensation	7.6	7.7	8.7	7.0	6.9	7.9	8.4	16.8	22.6	23.0	21.3	21.8	25.6	29.0	18.9	14.6	12.6
Change Working Capital	-50.1	46.3	-10.7	-21.0	-34.7	-17.2	69.7	39.3	-22.9	32.4	90.3	78.2	-59.3	87.2	-74.9	-340.3	-100.0
Change In Accounts Receivable	-24.2	-4.1	5.2	17.1	-35.4	-24.4	63.9	50.3	-16.8	21.1	85.5	156.9	-65.8	48.1	-83.4	-260.2	-61.8
Change In Accounts Payable	4.7	5.9	-19.4	-11.7	18.2	17.7	-37.3	-6.2	5.8	14.0	-27.7	-98.4	5.7	-11.4	30.7	47.6	82.0
Change In Inventories	-15.0	3.2	-14.7	-19.8	-17.4	-10.3	17.6	-10.8	-7.3	11.3	32.2	17.8	1.4	26.0	-34.2	-154.3	-75.4
Other Non-cash Items	95.4	112.5	6.8	-3.3	0.9	8.4	448.9	205.4	2.5	0.7	2.9	-0.3	231.8	-121.7	-4.1	3.0	4.7
Cash from Operations	16.7	0.0	0.0	56.6	32.9	7.2	132.8	137.4	103.2	95.4	149.3	256.1	438.0	687.3	637.2	215.9	230.8

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	-117.2	1.9	2.8	3.2	15.2	-14.3	1.3	-13.4	6.0	4.2
Depreciation & Amortization	11.4	12.1	11.9	12.0	12.2	13.6	14.7	14.2	14.6	15.4
Stock-Based Compensation	2.0	1.9	2.0	1.8	2.3	2.4	2.3	1.8	1.8	1.8
Change Working Capital	-5.0	15.9	-0.5	-5.6	2.5	28.3	-6.5	-21.8	-17.8	-4.1
Change In Accounts Receivable	-0.7	-6.0	-9.8	12.4	-16.0	23.5	-3.9	1.6	-12.4	-9.5
Change In Accounts Payable	3.2	3.7	10.5	-11.5	-1.8	-8.1	9.9	-19.4	5.8	8.4
Change In Inventories	8.5	-6.6	1.1	0.2	3.7	-2.0	-7.5	-8.9	4.0	-2.6
Other Non-cash Items	159.3	-1.4	-1.8	-2.3	-14.4	-0.6	-0.4	9.0	-0.7	-2.7
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.2	13.6

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-29.2	-31.2	-37.5	-30.7	-20.3	-17.5	-12.7	-56.1	-88.0	-35.2	-29.7	-114.7	-199.3	-457.5	-487.9	-487.5	-182.2
Acquisitions	17.3	0.0	40.7	0.0	-8.1	0.0	0.0	0.0	-379.7	-12.9	0.0	-33.4	-0.2	555.7	-80.4	-2.4	-709.6
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	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	0.0
Other Investing Activities	-0.2	0.0	0.0	5.1	5.7	10.9	9.0	4.1	6.3	0.4	0.4	1.0	-118.3	10.2	-8.6	0.9	2.1
Cash from Investing	-12.1	0.0	0.0	-25.6	-22.7	-6.6	-3.7	-52.0	-461.4	-47.6	-29.3	-147.2	-317.7	108.4	-577.0	-489.0	-889.7

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	-3.0	-8.7	-10.3	-9.2	-14.2	-7.4	-5.8	-10.1	-7.3	-6.0
Acquisitions	-13.8	1.2	3.4	9.2	25.3	2.7	10.5	2.3	0.9	3.7
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	-0.1	-0.1
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.5	-2.4

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-12.4	0.0	0.0	-17.8	-29.3	-158.1	-133.4	-338.3	-699.9	-42.7	-81.2	-18.4	-1,050.6	-340.7	-273.9	-334.2	-322.1
Debt Issued	0.4	150.6	-10.8	-0.6	0.3	146.4	61.5	298.8	1,026.3	2.1	-2.0	0.1	224.8	3.7	407.2	598.3	1,235.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.4	5.9	10.5	16.4	13.6	14.2	23.4
Repurchase of Common Stock	-8.8	-16.6	-16.8	-8.8	-1.0	-1.6	-2.7	-4.5	-4.2	-21.6	-4.0	-112.7	-232.4	-113.5	-15.2	-12.6	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	-141.5	0.0	-400.0	-600.0	0.0
Other Financing Activities	-0.9	0.0	0.0	-0.1	10.0	140.1	71.1	246.8	1,028.1	-0.8	-0.1	0.5	753.0	7.2	796.0	1,190.6	947.8
Cash from Financing	-21.4	0.0	0.0	-26.7	-20.3	-19.6	-65.0	-95.9	324.1	-65.1	-84.9	-124.7	-661.1	-430.6	120.6	257.9	649.0

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	-0.1	-0.1
Debt Issued	126.2	-8.0	-14.7	-1.6	-1.4	1.4	-13.5	2.6	0.2	-1.2
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	2.0	-4.2	-6.7	-7.8	-9.1	-2.8	-2.4	-2.6	-3.9	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	0.0	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.0	-0.1

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-17.2	4.6	18.3	5.1	-10.8	-19.2	63.5	-10.8	-34.1	-15.3	32.8	-17.3	-546.0	346.1	181.5	-24.6	6.6
Closing Cash Balance		25.2	69.9	65.4	47.1	42.0	52.9	72.0	8.5	19.3	53.5	68.8	36.0	53.3	599.3	253.2	71.7	96.4

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		2.9	13.2	-13.0	1.5	19.4	20.8	1.1	-23.1	-5.8	10.5
Closing Cash Balance		69.9	67.1	53.9	66.8	65.4	46.0	25.2	24.1	47.1	52.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-12.5	73.9	8.4	25.9	12.6	-10.3	120.0	81.3	15.1	60.2	119.6	141.4	238.8	229.7	149.3	-271.6	48.6
Real Free Cash Flow		-20.1	66.2	-0.3	19.0	5.7	-18.2	111.6	64.5	-7.5	37.2	98.2	119.6	213.2	200.8	130.3	-286.1	36.0

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		47.1	22.0	4.7	0.1	4.0	21.4	4.5	-21.5	-3.1	7.6
Real Free Cash Flow		45.2	20.1	2.7	-1.7	1.7	19.0	2.1	-23.2	-4.9	5.8