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

Precision Drilling Corporation

PDS

Valuace

Růst

Zdraví

Cena

$ 93.25

-0.36 (-0.48%)

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	1,843.3	1,842.2	1,902.3	1,937.9	1,617.2	986.8	935.8	1,541.3	1,541.2	1,321.2	951.4	1,555.6	2,350.5	2,030.0	2,040.7	1,951.0	1,429.7
Cost of Revenues	874.9	1,556.3	309.3	1,204.5	1,403.6	980.5	899.7	1,372.6	1,433.5	1,303.9	999.0	1,411.0	1,854.5	1,581.8	1,550.8	1,131.0	886.7
Gross Profit	968.4	285.9	1,593.0	733.3	213.6	6.4	36.0	168.7	107.7	17.3	-47.5	144.6	496.0	448.2	489.9	820.0	542.9

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	478.1	462.3	406.6	496.3	468.2	477.2	429.2	527.8	506.9	446.8
Cost of Revenues	411.2	313.8	74.9	75.0	82.2	75.1	359.2	78.2	395.2	361.2
Gross Profit	66.9	148.4	331.8	421.3	386.0	402.1	70.0	449.6	111.6	85.6

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	122.2	181.0	95.9	70.9	104.0	112.4	90.1	110.3	136.8	144.3	142.5	126.6	124.9	107.5
Depreciation & Amortization	317.8	317.6	309.3	285.8	279.0	282.3	316.3	333.6	365.7	377.7	391.7	486.7	448.7	333.2	307.5	251.5	182.7
Total Operating Expenses	717.2	114.3	1,381.1	122.2	181.0	95.9	70.9	124.3	98.2	90.1	102.7	303.3	271.0	142.5	319.1	376.4	290.2
Operating Income	251.2	171.6	211.9	611.1	32.6	-89.6	-34.9	44.5	9.5	-88.1	-156.0	-461.3	225.0	305.7	170.8	328.7	252.7

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	39.1	44.2
Depreciation & Amortization	88.5	79.5	74.9	75.0	82.2	75.1	73.8	78.2	88.3	73.2
Total Operating Expenses	29.1	30.8	298.5	358.8	347.6	334.7	28.7	384.6	39.1	44.2
Operating Income	37.8	117.6	33.2	62.5	38.3	67.4	41.3	64.9	72.5	41.4

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.3	0.0	-1.5	1.4	0.3	0.2	0.7	1.6	1.4	1.9	3.4	17.9	1.0	1.0	1.9	0.0	0.0
Interest Expense	52.7	57.2	68.3	84.8	87.8	91.4	107.5	118.5	127.2	137.9	146.4	121.0	109.7	93.2	86.8	115.3	211.3
Other Expense	-195.2	-115.7	-57.3	-345.3	-46.7	-93.2	-74.3	-52.8	-333.1	-21.4	-12.0	-286.5	-94.2	9.1	-56.3	-87.5	12.7
IBT	56.0	55.9	154.6	265.8	-14.1	-182.8	-109.2	-8.3	-323.6	-232.1	-308.6	-566.2	21.1	221.5	27.7	240.8	54.0
Income Tax Expense	52.8	52.8	43.2	-23.5	20.2	-5.4	11.0	-15.0	-29.3	-100.0	-153.0	-202.7	-12.1	30.4	-24.7	47.3	-8.0
Net Income	1.9	1.8	111.2	289.2	-34.3	-177.4	-120.1	6.6	-294.3	-132.0	-155.6	-363.4	33.2	191.2	52.4	193.5	62.1

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	0.3	-1.5	0.0	0.0	0.0	0.0	0.3
Interest Expense	12.8	13.8	14.9	11.3	14.8	16.9	18.2	18.4	19.5	19.6
Other Expense	-83.1	-90.4	-8.5	-13.2	-17.7	-14.3	-10.1	-15.3	-73.1	-86.9
IBT	-45.3	27.2	24.8	49.3	20.6	53.1	31.2	49.6	78.1	27.7
Income Tax Expense	-3.4	33.7	8.3	14.3	5.7	13.9	10.5	13.1	-68.6	7.9
Net Income	-42.1	-6.8	16.3	34.5	14.8	39.2	20.7	36.5	146.7	19.8

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	$19.53	$-2.53	$-13.32	$-8.76	$0.40	$-20.05	$-9.01	$-10.61	$-24.82	$2.20	$13.80	$3.80	$14.00	$4.60
EPS Diluted	$0.00	$0.00	$0.00	$18.92	$-2.53	$-13.32	$-8.76	$0.40	$-20.05	$-9.01	$-10.61	$-24.82	$2.20	$13.20	$3.60	$13.40	$4.40
Shares Outstanding	13.1	13.3	14.2	14.8	13.5	13.3	13.7	14.5	14.7	14.7	14.7	14.6	14.6	13.9	13.8	13.8	13.8
Diluted Shares Outstanding	13.1	13.3	14.2	15.3	13.5	13.3	13.7	14.9	14.7	14.7	14.7	14.6	14.7	14.4	14.3	14.4	14.3

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	$10.42	$1.45
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$9.81	$1.45
Shares Outstanding	13.1	13.4	13.4	13.7	14.0	14.1	14.4	14.4	14.1	13.6
Diluted Shares Outstanding	13.1	14.0	14.0	14.3	14.0	14.9	14.4	14.4	15.5	13.6

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	48.2	73.8	54.2	21.6	40.6	108.8	74.7	96.6	65.1	115.7	444.8	491.5	80.6	152.8	467.5	256.8
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	48.2	73.8	54.2	21.6	40.6	108.8	74.7	96.6	65.1	115.7	444.8	491.5	80.6	152.8	467.5	256.8
Accounts Receivable	376.6	378.7	421.4	413.9	255.7	207.2	311.3	372.3	352.0	331.8	311.6	598.1	549.7	509.5	576.2	414.9
Inventory	38.5	43.3	35.3	35.2	23.4	26.3	31.7	34.1	24.6	24.1	24.2	9.2	12.4	13.8	7.2	4.9
Other Current Assets	6.6	5.5	0.0	0.0	0.0	0.0	0.0	80.0	52.4	55.9	50.7	70.4	82.5	56.4	46.4	0.0
Total Current Assets	469.9	501.3	510.9	470.7	319.8	342.3	417.8	522.7	441.7	471.6	780.6	1,098.7	642.7	676.1	1,050.9	676.7

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	46.7	28.2	73.8	24.3	48.2	30.9	54.2	49.1	22.9	41.6
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	46.7	28.2	73.8	24.3	48.2	30.9	54.2	49.1	22.9	41.6
Accounts Receivable	318.6	397.7	378.7	401.7	376.6	432.7	334.5	393.3	353.5	437.3
Inventory	45.7	49.2	43.3	41.4	38.5	36.0	35.3	35.0	36.7	36.6
Other Current Assets	0.0	6.0	5.5	5.2	6.6	0.0	0.0	0.0	0.0	0.0
Total Current Assets	411.0	481.1	501.3	472.6	469.9	499.6	510.9	477.4	413.1	515.4

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	2,386.0	2,422.2	2,401.5	2,363.4	2,309.8	2,527.9	2,815.6	3,038.6	3,173.8	3,641.9	3,883.3	3,928.8	3,561.7	3,242.9	2,942.3	2,812.3
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	205.2	207.4	208.5	219.7	312.4	310.6	363.6	736.9
Intangible Assets	0.0	13.0	16.5	19.6	23.9	27.7	31.7	35.4	28.1	3.3	3.4	3.3	3.9	6.1	6.5	6.4
Long-Term Investments	5.1	4.8	10.0	20.5	7.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	7.2	8.5	6.5	1.6	0.0	0.0	0.0	2.4	2.3	0.0	2.9	58.4	58.4	64.6	64.6	64.6
Total Long-Term Assets	2,444.6	2,455.0	2,508.2	2,405.5	2,342.0	2,556.6	2,852.1	3,113.3	3,451.2	3,852.6	4,098.1	4,210.3	3,936.4	3,624.2	3,377.0	3,620.1
Total Assets	2,914.5	2,956.3	3,019.0	2,876.1	2,661.8	2,898.9	3,269.8	3,636.0	3,892.9	4,324.2	4,878.7	5,309.0	4,579.1	4,300.3	4,427.9	4,296.8

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	2,305.7	2,405.7	2,422.2	2,359.8	2,386.0	2,415.0	2,401.5	2,295.8	2,284.6	2,340.0
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	11.2	13.5	13.0	15.6	16.7	16.4	17.3	18.0	18.2	18.6
Long-Term Investments	4.5	4.7	4.8	4.9	5.1	4.9	5.0	10.6	15.6	16.3
Other Long-Term Assets	8.2	8.5	8.5	7.4	7.2	10.9	10.7	5.8	0.7	0.7
Total Long-Term Assets	2,331.8	2,434.9	2,455.0	2,415.4	2,444.6	2,497.5	2,800.5	2,330.8	2,319.6	2,376.0
Total Assets	2,742.8	2,916.0	2,956.3	2,888.0	2,914.5	2,997.1	3,311.4	2,808.2	2,732.7	2,891.4

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	290.4	113.3	151.3	392.1	224.1	151.0	199.5	274.5	209.6	240.7	235.9	493.0	332.8	333.9	436.7	215.7
Short-Term Debt	19.9	20.6	20.2	15.0	13.2	12.2	12.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	1.1	164.9	191.0	3.0	0.8	3.7	4.1	7.7	0.0	0.0	7.8	7.2	4.1	64.2	3.8	0.9
Current Liabilities	311.5	338.7	365.6	410.0	238.1	166.8	216.1	282.2	209.6	240.7	243.8	500.2	336.9	398.1	440.5	216.5

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	250.9	271.7	113.3	282.8	290.4	266.3	151.3	280.5	261.5	248.1
Short-Term Debt	154.6	249.9	41.1	20.2	19.9	21.5	20.2	15.9	15.1	15.1
Other Current Liabilities	0.0	0.0	144.3	0.0	0.0	0.0	188.0	0.0	0.0	0.0
Current Liabilities	407.3	526.1	338.7	306.1	311.5	291.5	365.6	299.7	278.3	266.6

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	844.7	867.0	972.0	1,138.9	1,152.6	1,285.1	1,482.2	1,706.3	1,730.4	1,906.9	2,180.5	1,852.2	1,323.3	1,218.8	1,239.6	804.5
Capital Leases	55.8	75.1	74.5	65.7	56.8	60.2	67.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	53.1	47.5	73.5	28.9	12.2	21.2	25.4	72.8	118.9	174.6	303.5	486.1	487.3	485.6	587.8	667.5
Total Liabilities	1,281.7	1,274.3	1,443.4	1,645.6	1,436.2	1,492.2	1,742.4	2,078.3	2,082.6	2,362.1	2,757.5	2,867.6	2,179.8	2,129.0	2,295.3	1,718.9

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	595.0	619.5	867.0	841.0	900.5	992.9	972.0	1,019.0	1,017.6	1,214.1
Capital Leases	67.0	71.4	75.1	73.3	55.8	57.7	57.1	68.8	66.3	65.2
Def. Tax Liability	61.0	56.6	47.5	62.0	53.1	64.0	365.8	70.1	63.6	46.5
Total Liabilities	1,077.6	1,215.1	1,274.3	1,226.9	1,281.7	1,361.7	1,735.7	1,424.5	1,384.0	1,551.8

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	2,346.8	2,301.7	2,365.1	2,299.5	2,281.4	2,285.7	2,296.4	2,322.3	2,319.3	2,319.3	2,316.3	2,315.5	2,305.2	2,252.0	0.0	0.0
Retained Earnings	-954.8	-900.8	-1,012.0	-1,301.3	-1,267.0	-1,089.6	-969.5	-978.9	-684.6	-552.6	-397.0	48.4	88.4	-44.6	-83.2	169.3
Comprehensive Income	165.2	199.0	147.5	159.7	134.8	137.6	134.3	162.0	131.6	156.5	166.1	46.3	-23.5	-60.5	-50.9	-372.9
Total Common Equity	1,632.8	1,677.5	1,575.7	1,230.5	1,225.6	1,406.6	1,527.4	1,557.8	1,810.3	1,962.1	2,121.2	2,441.4	2,399.3	2,171.3	2,132.6	2,577.9

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	2,272.8	2,287.4	2,301.7	2,337.1	2,346.8	2,376.9	2,365.1	2,306.5	2,306.5	2,313.7
Retained Earnings	-850.1	-866.3	-900.8	-915.6	-954.8	-975.5	-1,012.0	-1,158.8	-1,178.5	-1,205.4
Comprehensive Income	159.4	197.8	199.0	158.6	165.2	159.6	147.5	161.6	147.0	158.2
Total Common Equity	1,660.5	1,695.9	1,677.5	1,656.7	1,632.8	1,635.4	1,575.7	1,383.7	1,348.7	1,339.6

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		920.4	887.6	992.2	1,153.9	1,165.8	1,297.3	1,494.6	1,706.3	1,730.4	1,906.9	2,180.5	1,852.2	1,323.3	1,218.8	1,239.6	804.5
Book Value		1,632.8	1,682.0	1,575.7	1,230.5	1,225.6	1,406.6	1,527.4	1,557.8	1,810.3	1,962.1	2,121.2	2,441.4	2,399.3	2,171.3	2,132.6	2,577.9

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		4.7	5.0	4.5	4.4	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		1,660.5	1,695.9	1,677.5	1,656.7	1,632.8	1,635.4	1,575.7	1,383.7	1,348.7	1,339.6

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	223.7	1.8	111.2	289.2	-34.3	-177.4	-120.1	6.6	-294.3	-132.0	-155.6	-363.4	33.2	191.2	52.4	193.5	62.1
Depreciation & Amortization	313.5	317.6	309.3	297.6	279.0	282.3	316.3	333.6	365.7	377.7	391.7	486.7	448.7	333.2	307.5	251.5	182.7
Stock-Based Compensation	36.6	0.0	18.9	6.7	60.1	32.0	17.8	19.5	17.4	6.8	28.3	15.6	16.2	20.7	19.4	20.6	131.1
Change Working Capital	32.1	-22.5	18.7	-32.8	-45.9	-13.0	55.4	-4.5	-17.9	-67.4	17.1	159.9	-17.3	-33.9	36.5	-59.6	-69.3
Change In Accounts Receivable	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
Change In Accounts Payable	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
Change In Inventories	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 Non-cash Items	436.8	65.4	-19.3	-32.1	-42.0	20.7	-54.2	-52.1	251.7	31.5	-6.0	421.0	211.5	-113.4	244.3	229.8	14.5
Cash from Operations	497.1	0.0	0.0	500.6	237.1	139.2	226.1	288.2	293.3	116.6	122.5	517.0	680.2	428.1	635.3	532.8	305.4

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	-42.1	-6.5	16.5	34.9	14.8	39.2	20.7	36.5	146.7	19.8
Depreciation & Amortization	88.5	79.5	74.9	75.0	82.2	75.1	73.8	78.2	88.3	73.2
Stock-Based Compensation	0.0	5.6	3.4	3.0	4.4	2.6	4.4	7.5	13.1	11.6
Change Working Capital	1.4	-20.7	43.2	-46.4	42.3	-33.6	62.3	-52.2	25.1	-3.1
Change In Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	81.8	-15.8	1.3	-17.5	13.4	-17.4	3.6	-4.4	155.9	-20.9
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	170.3	88.5

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-219.9	-263.3	-216.6	-225.0	-184.3	-75.9	-61.6	-160.7	-126.1	-98.0	-203.5	-458.7	-856.7	-535.8	-868.1	-726.4	-175.9
Acquisitions	24.5	39.0	0.0	-28.6	-10.2	0.0	0.0	0.0	0.0	0.0	-12.2	0.0	0.0	0.0	0.0	-92.9	0.0
Investments	-3.2	0.0	-0.7	-5.3	-0.6	-3.5	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	13.6	0.0	3.6	10.0	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	-5.5	0.0	0.0	34.2	50.7	22.8	21.1	86.2	25.3	6.9	1.7	-82.4	226.7	9.3	-62.0	103.8	57.8
Cash from Investing	-194.1	0.0	0.0	-214.8	-144.4	-56.6	-40.5	-74.5	-100.8	-91.2	-213.9	-541.1	-630.0	-526.5	-930.1	-715.5	-118.1

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	-81.4	-69.3	-52.8	-60.0	-58.9	-63.8	-38.4	-55.5	-73.6	-52.4
Acquisitions	17.2	0.0	0.0	0.0	0.0	0.0	0.0	5.2	2.5	5.9
Investments	0.0	0.0	0.0	0.0	-0.7	0.0	0.0	0.0	0.0	-3.2
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	3.6	0.0	0.0	10.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	13.5	5.5
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-57.6	-34.3

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-241.5	0.0	0.0	-222.0	-257.9	-831.6	-284.3	-205.2	-168.7	-572.0	-677.7	0.0	-30.7	0.0	0.0	-201.7	-723.2
Debt Issued	129.2	887.6	-104.6	60.3	246.0	700.1	87.0	-6.4	144.5	395.5	404.1	328.3	559.6	104.5	-20.8	636.8	1,527.7
Issuance of Common Stock	0.2	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
Repurchase of Common Stock	-50.6	-75.6	-75.5	-30.0	-10.0	-4.3	-11.3	-25.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-82.0	-73.1	-58.1	-13.8	0.0	0.0
Other Financing Activities	19.3	0.0	0.0	0.0	154.7	686.0	150.0	-0.7	-0.4	498.2	459.4	-2.0	433.5	79.6	-1.1	568.6	664.6
Cash from Financing	-277.7	0.0	0.0	-252.0	-113.2	-149.9	-145.6	-231.8	-169.1	-73.8	-218.3	-84.0	329.7	21.5	-14.9	366.9	-58.7

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	-89.7	-28.3
Debt Issued	0.0	749.6	-119.8	-18.2	26.4	-59.2	-93.9	22.1	47.0	30.6
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	-21.5	-8.8	-14.5	-30.8	-25.0	-16.9	-23.5	-10.1	-17.0	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	0.0	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-106.7	-28.3

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		25.3	15.4	19.6	32.6	-19.0	-68.2	34.1	-21.9	31.5	-50.6	-329.1	-46.7	410.9	-72.2	-314.7	210.6	126.0
Closing Cash Balance		48.2	85.7	73.8	54.2	21.6	40.6	108.8	74.7	96.6	65.1	115.7	444.8	491.5	80.6	152.8	467.5	256.8

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		48.0	-8.4	18.5	-45.5	49.5	-23.9	17.3	-23.2	5.1	26.1
Closing Cash Balance		85.7	38.3	46.7	28.2	73.8	24.3	48.2	30.9	54.2	49.1

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		277.1	148.6	265.4	273.8	52.9	63.3	164.5	127.5	167.2	18.6	-81.0	58.3	-176.5	-107.7	-232.8	-193.6	129.5
Real Free Cash Flow		240.6	148.6	246.5	267.2	-7.2	31.3	146.8	108.0	149.8	11.8	-109.3	42.7	-192.7	-128.4	-252.1	-214.1	-1.6

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		44.6	6.5	94.7	3.5	103.9	15.8	135.7	10.0	96.7	36.1
Real Free Cash Flow		44.6	0.9	91.3	0.4	99.5	13.2	131.2	2.6	83.6	24.5