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

Piedmont Office Realty Trust, Inc.

PDM

Valuace

Růst

Zdraví

Cena

$ 6.48

-0.20 (-2.29%)

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	565.0	565.0	570.3	577.8	563.8	528.7	535.0	533.2	526.0	574.2	555.7	584.8	566.3	554.5	536.4	541.6	588.8
Cost of Revenues	399.4	682.1	234.1	237.0	226.1	210.9	214.9	211.4	209.3	220.6	218.9	242.0	239.4	223.0	212.9	208.7	217.9
Gross Profit	165.6	-117.1	336.2	340.7	337.7	317.8	320.1	321.8	316.6	353.5	336.8	342.8	326.8	331.5	323.5	332.9	371.0

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	142.9	139.2	140.3	142.7	143.2	139.3	143.3	144.5	170.4	5.1
Cost of Revenues	174.5	55.9	111.0	57.9	58.6	57.5	58.6	59.4	121.4	59.8
Gross Profit	-31.7	83.3	29.3	84.8	84.6	81.8	84.7	85.1	49.1	-54.8

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	29.2	29.1	30.3	27.5	37.9	29.7	31.1	29.2	30.4	23.8	21.9	20.8	24.8	29.2
Depreciation & Amortization	228.0	227.1	177.9	153.8	224.6	206.6	203.9	193.2	171.3	194.7	202.9	195.4	195.2	168.2	162.9	167.7	147.8
Total Operating Expenses	86.2	-196.5	262.0	342.7	253.7	236.9	231.3	220.6	201.0	225.8	232.1	225.8	219.0	190.1	183.7	184.6	178.1
Operating Income	79.4	79.4	74.2	77.3	86.7	91.1	91.3	92.3	115.7	81.3	73.8	76.8	107.8	140.2	139.8	148.4	192.9

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	7.2	7.0
Depreciation & Amortization	58.0	57.3	55.4	57.2	56.6	56.1	56.9	57.0	62.3	58.3
Total Operating Expenses	-50.6	64.9	8.0	63.9	69.2	62.9	65.3	64.6	7.2	7.0
Operating Income	18.9	18.4	21.3	20.9	15.4	18.9	19.4	20.5	41.9	-61.8

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.4	0.8	2.8	3.5
Interest Expense	128.0	128.0	123.0	101.3	65.7	51.3	55.0	61.6	61.0	68.1	64.9	74.0	74.4	75.9	65.0	65.8	72.8
Other Expense	-163.0	-163.0	-153.3	-125.6	60.1	-92.3	141.3	137.0	0.0	-42.0	-30.5	-38.3	6.7	6.0	-11.7	4.2	2.6
IBT	-83.6	-83.6	-79.1	-48.4	146.8	-1.2	232.7	229.3	54.6	17.7	9.3	4.7	40.1	71.5	63.8	89.5	126.2
Income Tax Expense	0.0	0.0	0.0	0.0	-125.7	61.5	57.6	63.2	0.0	-43.3	-33.4	-92.2	70.9	45.0	36.6	-68.1	82.3
Net Income	-83.6	-83.6	-79.1	-48.4	272.6	-62.7	175.1	166.1	130.3	133.6	107.9	173.0	43.3	98.7	93.2	225.0	120.4

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	27.4
Interest Expense	32.4	32.0	32.0	31.7	31.6	32.1	29.6	29.7	28.4	27.4
Other Expense	-62.1	-31.8	-38.1	-31.0	-45.4	-30.4	-29.2	-48.3	-28.0	-38.8
IBT	-43.2	-13.5	-16.8	-10.1	-30.0	-11.5	-9.8	-27.8	-2.9	-17.0
Income Tax Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	25.1	-54.9
Net Income	-43.2	-13.5	-16.8	-10.1	-30.0	-11.5	-9.8	-27.8	-28.0	-17.0

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	$-0.39	$2.21	$-0.51	$1.39	$1.32	$1.03	$0.94	$0.74	$1.19	$0.28	$0.63	$0.56	$1.30	$0.71
EPS Diluted	$0.00	$0.00	$0.00	$-0.39	$2.21	$-0.51	$1.39	$1.32	$1.00	$0.92	$0.74	$1.15	$0.28	$0.60	$0.55	$1.30	$0.70
Shares Outstanding	124.5	124.4	123.9	123.7	123.4	124.0	125.7	125.8	126.2	142.4	145.2	145.5	154.3	157.5	167.6	172.8	170.8
Diluted Shares Outstanding	124.5	124.4	123.9	123.7	123.5	124.0	126.1	126.2	130.6	145.4	145.6	150.9	154.6	165.1	170.4	173.0	171.0

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	$-0.23	$-0.14
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.23	$-0.14
Shares Outstanding	124.5	124.5	124.5	124.3	123.9	124.0	124.0	123.8	123.7	123.7
Diluted Shares Outstanding	124.5	124.5	124.5	124.3	123.9	124.0	124.0	123.8	123.7	123.7

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	143.8	109.6	0.8	16.5	7.4	7.3	13.5	4.6	7.4	7.0	5.4	12.3	7.0	13.0	139.7	56.7
Short Term Investments	3.6	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	143.8	109.6	0.8	16.5	7.4	7.3	13.5	4.6	7.4	7.0	5.4	12.3	7.0	13.0	139.7	56.7
Accounts Receivable	194.5	199.3	191.8	176.8	284.1	278.1	159.3	173.4	175.3	192.3	223.9	197.2	170.6	147.3	130.3	196.3
Inventory	-3.6	0.0	0.0	3.1	0.0	0.0	0.0	-23.9	-21.1	-22.4	-19.7	-22.1	-24.4	-12.7	0.0	0.0
Other Current Assets	-338.4	4.2	0.0	17.2	0.0	0.0	0.0	46.1	69.6	23.7	24.8	29.1	24.8	13.0	19.0	23.7
Total Current Assets	341.6	313.2	196.0	213.5	301.4	287.3	174.7	200.2	231.2	200.5	234.5	216.5	177.9	160.6	289.0	276.8

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	3.0	3.3	2.9	109.6	133.6	143.8	3.5	4.2	5.0	5.2
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	4.1	3.0	5.8	5.7
Total Cash & ST Investments	3.0	3.3	2.9	109.6	133.6	143.8	7.7	4.2	5.0	5.2
Accounts Receivable	217.3	211.4	208.3	199.3	196.9	194.5	195.1	191.8	190.6	185.7
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	4.2	-3.0	-5.8	-5.7
Other Current Assets	5.1	4.5	3.7	4.2	3.3	-338.4	19.7	0.0	6.0	5.1
Total Current Assets	225.5	219.2	214.9	313.2	333.8	0.0	226.7	196.0	201.7	195.9

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	3,378.6	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	3,624.8	3,602.8
Goodwill	53.5	53.5	53.5	82.9	98.9	98.9	98.9	98.9	98.9	180.1	180.1	180.1	180.1	180.1	180.1	180.1
Intangible Assets	70.8	0.0	82.6	114.4	94.4	90.6	81.0	77.7	77.8	99.7	84.7	70.2	74.4	54.7	79.2	74.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7.4	7.6	7.8	14.1	37.2	38.2	42.0
Other Long-Term Assets	314.2	3,748.0	3,693.5	3,674.7	3,436.0	3,263.0	3,162.1	3,215.6	3,592.0	3,961.6	3,927.7	4,320.9	4,219.6	3,822.2	236.6	197.8
Total Long-Term Assets	3,817.0	3,801.5	3,829.6	3,872.0	3,629.3	3,452.5	3,342.0	3,392.2	3,768.8	4,248.8	4,200.1	4,579.0	4,488.2	4,094.2	4,158.9	4,096.7
Total Assets	4,158.6	4,114.7	4,057.1	4,085.5	3,930.7	3,739.8	3,516.8	3,592.4	4,000.0	4,449.3	4,434.5	4,795.5	4,666.1	4,254.9	4,447.8	4,373.5

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	0.0	0.0	0.0	0.0	0.0	0.0	3,375.7	3,429.9	3,411.3	3,413.9
Goodwill	53.5	53.5	53.5	53.5	53.5	53.5	53.5	53.5	72.0	82.9
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	76.7	82.6	91.4	98.4
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	4.1	3.0	5.8	5.7
Other Long-Term Assets	3,724.8	3,707.5	3,735.6	3,748.0	3,750.9	-53.5	261.3	3,722.0	3,708.7	3,717.1
Total Long-Term Assets	3,778.3	3,761.0	3,789.1	3,801.5	3,804.4	0.0	3,767.3	3,861.1	3,872.1	3,898.4
Total Assets	4,003.7	3,980.3	4,004.0	4,114.7	4,138.2	4,158.6	3,994.0	4,057.1	4,073.8	4,094.3

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	140.8	149.0	131.5	110.3	114.5	112.0	117.5	129.5	216.7	165.4	128.5	134.0	128.8	127.3	0.0	0.0
Short-Term Debt	250.0	250.0	368.3	0.0	0.0	0.0	0.0	205.0	23.0	178.0	21.0	434.0	350.0	479.0	0.0	0.0
Other Current Liabilities	-250.0	-234.7	-499.8	25.4	26.0	25.7	26.4	-205.0	-23.0	-178.0	-21.0	-434.0	0.0	0.0	95.7	77.4
Current Liabilities	240.9	271.4	89.9	195.6	221.2	174.6	178.5	158.3	246.2	193.8	155.7	156.2	501.1	627.8	123.0	112.6

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	135.2	131.1	120.0	149.0	150.6	0.0	106.6	131.5	120.6	107.6
Short-Term Debt	0.0	0.0	0.0	250.0	0.0	250.0	275.0	50.2	400.0	0.0
Other Current Liabilities	0.0	0.0	0.0	-234.7	0.0	-109.2	-275.0	-181.7	-520.6	-107.6
Current Liabilities	246.4	225.6	225.0	271.4	249.9	140.8	201.8	236.6	210.6	197.4

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,971.7	2,255.1	1,686.3	1,983.7	1,877.8	1,622.0	1,481.4	1,685.5	1,726.9	2,020.5	2,029.5	2,277.6	1,652.2	937.5	1,472.5	1,402.5
Capital Leases	37.7	32.8	42.9	0.0	0.0	0.0	32.7	35.7	38.5	48.0	42.9	43.3	47.1	40.8	0.0	0.0
Def. Tax Liability	187.5	0.0	0.0	0.0	-75.8	-27.1	-29.5	-27.9	-27.7	-20.2	-17.3	-15.8	-17.7	-13.3	2.5	0.7
Total Liabilities	2,500.3	2,526.5	2,334.1	2,236.3	2,143.2	1,841.8	1,697.8	1,880.3	2,013.5	2,270.5	2,238.1	2,483.5	2,204.9	1,614.4	1,674.4	1,600.0

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	2,220.1	2,206.5	2,217.0	2,255.1	2,257.1	2,009.4	2,110.3	1,729.2	1,696.1	2,099.6
Capital Leases	26.8	28.8	30.7	32.8	35.2	37.7	40.2	42.9	45.8	50.3
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	-95.1	-143.5	-90.0	-89.8
Total Liabilities	2,466.7	2,432.3	2,442.2	2,526.5	2,508.0	2,500.3	2,312.1	2,334.1	2,306.7	2,297.0

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	1.2	1.2	1.2	1.2	1.2	1.2	1.3	1.3	1.4	1.5	1.5	1.5	1.6	1.7	1.7	1.7
Retained Earnings	-2,055.7	-2,128.2	-1,987.1	-1,855.9	-1,899.1	-1,774.9	-1,871.4	-1,982.5	-1,702.3	-1,499.7	-1,477.7	-1,365.6	-1,231.2	-1,022.7	-891.0	-895.1
Comprehensive Income	-8.2	-10.1	-9.4	-8.7	-18.2	-24.1	1.0	8.5	8.2	2.1	1.7	8.3	20.3	-7.2	-2.5	-0.7
Total Common Equity	1,656.8	1,586.6	1,721.4	1,847.7	1,785.8	1,896.3	1,817.2	1,710.4	1,984.7	2,177.0	2,195.4	2,310.4	2,459.6	2,638.9	2,771.8	2,767.2

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	1.2	1.2	1.2	1.2	1.2	1.2	1.2	1.2	1.2	1.2
Retained Earnings	-2,184.1	-2,170.6	-2,153.8	-2,128.2	-2,082.7	-2,055.7	-2,030.4	-1,987.1	-1,943.7	-1,911.2
Comprehensive Income	-9.5	-9.9	-10.6	-10.1	-11.3	0.0	-2,038.5	-9.4	-6.7	-7.0
Total Common Equity	1,535.5	1,546.5	1,560.2	1,586.6	1,628.6	1,656.8	1,680.4	1,721.4	1,765.5	1,795.8

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		2,259.4	2,505.1	2,054.6	1,983.7	1,877.8	1,622.0	1,481.4	1,685.5	1,726.9	2,020.5	2,029.5	2,277.6	2,002.2	1,416.5	1,472.5	1,402.5
Book Value		1,658.3	1,588.1	1,723.0	1,849.3	1,787.4	1,898.0	1,819.0	1,712.1	1,986.5	2,178.9	2,196.4	2,312.0	2,461.2	2,640.5	2,773.4	2,773.5

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		1.5	1.5	1.5	1.5	1.5	1.5	1.6	1.6	1.6	1.6
Book Value		1,535.5	1,546.5	1,560.2	1,586.6	1,628.6	1,656.8	1,680.4	1,721.4	1,765.5	1,795.8

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	-82.6	-83.6	-79.1	-48.4	146.8	-1.2	232.7	229.3	130.3	133.5	107.9	173.0	43.4	98.7	93.2	225.1	120.9
Depreciation & Amortization	229.6	0.0	227.7	226.8	215.4	199.3	195.1	177.6	166.3	193.2	202.1	195.7	195.0	167.5	162.5	167.7	147.8
Stock-Based Compensation	8.3	7.4	9.6	8.1	9.0	11.0	9.7	15.4	9.7	9.2	7.9	7.1	4.0	1.6	2.2	4.7	3.7
Change Working Capital	0.8	-53.5	5.2	-9.1	-31.0	-10.6	-45.5	-25.9	-29.2	-21.5	-16.4	-31.1	-39.8	-38.5	-13.2	-8.0	-6.6
Change In Accounts Receivable	-12.5	-23.6	-11.8	0.0	-14.2	-9.7	-30.9	-15.7	-16.1	-21.4	-26.7	-29.5	-40.5	-29.1	-21.7	0.0	0.0
Change In Accounts Payable	22.9	-18.2	14.4	19.3	-1.6	1.9	6.3	-11.3	-9.1	-1.5	3.7	-0.2	3.0	-6.4	8.5	3.5	12.1
Change In Inventories	-23.9	0.0	0.0	0.0	0.0	-1.9	-6.3	11.3	-3.1	0.4	2.0	-0.8	-1.9	-3.4	-2.9	0.0	0.0
Other Non-cash Items	187.3	270.3	34.7	32.7	-125.0	3.3	2.1	0.1	-0.3	1.6	1.7	1.8	0.1	3.5	4.6	-1.1	10.4
Cash from Operations	205.1	0.0	0.0	210.1	215.2	242.2	193.3	208.5	202.9	242.8	235.8	217.3	215.9	215.1	223.3	270.3	275.8

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	-43.2	-13.5	-16.8	-10.1	-30.0	-11.5	-9.8	-27.8	-28.0	-17.0
Depreciation & Amortization	0.0	56.4	26.2	55.3	55.2	56.1	56.9	56.9	62.3	54.9
Stock-Based Compensation	2.4	2.6	2.5	2.2	3.3	2.2	2.2	1.9	2.1	2.1
Change Working Capital	2.1	-11.8	1.5	-45.3	19.1	-4.7	17.3	-26.5	-3.1	13.1
Change In Accounts Receivable	-3.1	-5.9	-4.8	-9.8	-2.4	7.1	-0.4	-6.7	-1.1	-4.3
Change In Accounts Payable	-0.3	-5.8	17.6	-29.7	12.8	2.6	22.6	-23.6	2.7	21.2
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.7	-21.2
Other Non-cash Items	89.7	2.0	36.7	1.6	17.3	0.8	0.2	18.8	90.3	1.5
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	49.6	65.3

Cash Flow From Investing Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-183.5	-158.2	-121.4	-122.6	-112.6	-103.6	-72.1	-79.8	-110.2	-118.7	-168.9	-176.0	-108.5	-215.6	-114.1
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	12.3	0.0	844.2	47.1	81.4	93.8	3.0	0.2
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.2	0.0	0.0	0.0	-0.8	-0.1	-0.2	-0.2
Sales of Investment	55.3	0.0	0.0	0.0	0.0	0.0	0.0	79.8	0.0	0.0	168.9	176.0	0.0	291.8	51.6
Other Investing Activities	-46.7	-37.8	120.1	-246.3	-85.3	237.9	395.9	229.4	-9.6	-420.5	-314.0	-576.5	-51.0	-45.3	-17.7
Cash from Investing	-175.0	-196.0	-1.2	-368.9	-197.9	134.4	323.8	240.6	-119.9	305.0	-266.9	-495.8	-65.8	33.7	-80.2

Cash Flow From Investing Activities	3-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Capital Expenditure	-34.2	-72.1	-43.0	-50.9	-46.1	-44.8	-41.7
Acquisitions	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
Sales of Investment	0.0	0.0	21.6	0.0	53.3	1.9	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	-16.2	-6.7
Cash from Investing	0.0	0.0	0.0	0.0	0.0	-59.0	-48.4

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-170.2	0.0	0.0	67.7	-897.5	-535.6	-1,035.6	-798.0	-1,020.5	-476.4	-706.9	-1,544.3	-814.8	-500.0	-465.0	-822.9	-139.0
Debt Issued	380.4	2,505.1	450.5	138.6	1,003.4	791.4	1,176.2	594.0	979.0	182.9	697.8	1,296.2	1,090.2	1,085.7	409.0	892.9	1,541.5
Issuance of Common Stock	-233.0	0.0	0.0	0.0	-0.5	789.6	1,174.4	592.0	-0.1	-0.2	-0.3	-0.3	1,052.5	-0.1	-0.2	-0.3	185.7
Repurchase of Common Stock	-1.1	0.0	-1.8	-1.8	-3.9	-22.6	-32.7	-20.2	-300.8	-60.5	-7.9	-158.9	-54.8	-173.6	-88.7	-3.5	-2.9
Dividends Paid	-61.9	0.0	0.0	-93.1	-104.4	-103.9	-106.3	-106.4	-184.1	-122.3	-91.6	-126.5	-125.2	-132.3	-136.4	-220.4	-217.0
Other Financing Activities	-4.7	0.0	0.0	-4.1	803.0	-1.1	-1.4	-0.9	976.0	176.5	692.4	1,300.8	-1.3	1,080.7	406.1	825.9	24.3
Cash from Financing	103.5	0.0	0.0	-29.5	-203.2	126.4	-1.6	-333.5	-529.4	-482.9	-114.4	-529.2	56.4	274.8	-284.2	-221.1	-148.8

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	3.6	0.5
Debt Issued	2,220.1	13.6	-10.4	-288.2	248.1	-2.3	149.1	12.8	50.8	1.6
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-233.0	0.0
Repurchase of Common Stock	0.0	2.1	-7.2	-2.1	-0.7	0.0	-0.1	-0.9	-0.1	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.3	-15.5
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.7	-1.1
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.6	-16.1

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		133.6	-110.1	109.7	-15.4	10.7	-0.4	-6.2	9.4	-2.7	0.6	1.6	-6.9	5.3	-6.0	-126.7	83.0	46.7
Closing Cash Balance		143.8	3.8	113.9	4.2	19.6	8.9	9.2	15.4	6.0	8.8	7.0	5.4	12.3	7.0	13.0	139.7	56.7

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		-4.3	0.3	1.2	-107.2	-23.1	-6.9	136.1	3.6	-6.8	0.8
Closing Cash Balance		3.8	8.1	7.8	6.6	113.9	137.0	143.8	7.8	4.2	11.0

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		21.6	-16.7	-14.0	51.9	93.9	119.6	80.7	104.9	130.8	163.0	125.6	98.7	47.0	39.1	114.8	54.7	161.6
Real Free Cash Flow		13.3	-24.1	-23.5	43.8	84.9	108.6	71.0	89.5	121.0	153.8	117.7	91.6	43.0	37.5	112.5	50.0	157.9

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		9.5	1.6	8.2	-35.9	-7.1	-0.1	15.9	-22.7	4.8	23.6
Real Free Cash Flow		7.1	-1.0	5.7	-38.1	-10.4	-2.3	13.7	-24.6	2.7	21.5