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

Sunstone Hotel Investors, Inc.

SHO

Valuace

Růst

Zdraví

Cena

$ 9.05

-0.03 (-0.33%)

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	960.1	960.1	905.8	986.0	912.1	509.2	267.9	1,115.2	1,159.1	1,193.6	1,189.3	1,249.2	1,142.0	923.8	829.1	834.7	643.1
Cost of Revenues	914.5	914.5	484.1	509.5	448.6	291.0	251.7	530.8	546.4	560.9	560.0	591.8	546.5	449.8	402.1	377.0	299.8
Gross Profit	45.6	45.6	421.7	476.5	463.5	218.2	16.2	584.4	612.7	632.7	629.3	657.4	595.5	474.0	427.0	457.8	343.3

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	237.0	229.3	259.8	234.1	214.8	226.4	247.5	217.2	219.2	247.7
Cost of Revenues	530.1	128.4	129.2	126.8	118.0	52.1	120.4	117.7	176.8	131.0
Gross Profit	-293.2	101.0	130.5	107.2	96.7	174.3	127.0	99.5	42.4	116.7

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	52.0	195.6	142.8	101.7	215.0	218.2	225.9	228.8	237.6	210.5	177.4	161.4	260.2	213.8
Depreciation & Amortization	134.2	134.5	124.5	127.1	126.4	128.7	137.1	147.7	146.4	158.6	163.0	164.7	155.8	137.5	130.9	127.9	101.2
Total Operating Expenses	-29.3	-29.3	343.1	477.0	364.2	303.6	263.2	422.3	429.4	451.6	458.9	476.9	438.7	374.8	348.0	388.2	309.3
Operating Income	74.8	74.8	78.6	245.2	104.6	-85.4	-244.1	178.6	298.9	141.0	170.4	180.4	156.7	99.2	79.0	58.7	32.0

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	12.3	12.8
Depreciation & Amortization	33.8	33.9	34.1	32.3	32.7	31.7	31.1	29.0	29.1	33.2
Total Operating Expenses	-309.2	89.1	100.1	90.8	87.4	157.9	91.5	82.3	23.8	89.9
Operating Income	16.1	11.9	30.4	16.5	9.4	16.4	35.5	17.3	18.6	26.8

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	3.9	11.0	13.7	7.8	5.2	3.4	2.8	16.6	10.5	4.3	1.8	3.9	3.5	2.8	0.3	3.1	0.1
Interest Expense	50.5	49.2	47.6	49.0	32.0	31.2	53.3	54.2	47.7	51.8	50.3	66.5	72.3	72.2	76.8	83.0	70.8
Other Expense	-50.1	-50.1	-36.4	-33.9	-13.5	118.5	-159.8	-36.0	114.7	4.6	18.1	223.3	-4.6	0.0	-0.2	58.4	-1.4
IBT	24.8	24.8	42.2	211.3	91.1	33.1	-403.9	142.6	260.8	138.2	140.1	341.1	83.3	29.7	2.3	81.3	38.5
Income Tax Expense	0.2	0.2	-1.1	4.6	0.4	0.1	6.6	-0.2	1.8	-7.8	-0.6	1.4	0.2	8.1	1.1	-11.4	-4.0
Net Income	24.6	24.6	43.3	206.7	87.3	34.3	-410.5	135.7	250.4	145.4	134.2	347.4	81.3	66.0	47.8	81.0	38.5

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	0.0	0.0	2.3	1.6	2.4	2.4	3.0	0.0	0.8	2.7
Interest Expense	13.5	12.9	12.2	11.8	10.2	15.2	12.1	0.0	13.2	12.6
Other Expense	-8.9	-10.4	-19.6	-11.1	-8.6	-13.6	-9.2	-5.1	111.7	-43.9
IBT	7.2	1.5	10.8	5.4	0.8	2.8	26.4	12.2	129.8	16.2
Income Tax Expense	-0.1	0.1	0.0	0.1	0.0	-0.5	0.3	-0.9	2.8	0.6
Net Income	7.2	1.3	10.8	5.3	0.8	3.2	26.1	13.0	127.0	12.3

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	$0.93	$0.34	$0.06	$-1.90	$0.54	$1.11	$0.59	$0.55	$1.62	$0.37	$0.29	$0.14	$0.45	$0.18
EPS Diluted	$0.00	$0.00	$0.00	$0.93	$0.34	$0.06	$-1.90	$0.54	$1.11	$0.59	$0.55	$1.62	$0.37	$0.29	$0.14	$0.45	$0.18
Shares Outstanding	189.2	193.6	201.7	205.6	212.6	216.3	215.9	225.7	225.9	221.9	215.0	207.4	192.7	161.8	127.0	117.2	99.7
Diluted Shares Outstanding	189.9	194.3	202.6	205.9	212.7	216.3	215.9	225.7	225.9	221.9	215.0	207.4	192.7	161.8	127.0	117.2	99.7

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	$0.60	$0.06
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.60	$0.06
Shares Outstanding	189.2	189.3	195.8	200.4	200.2	201.4	202.8	202.6	203.6	205.6
Diluted Shares Outstanding	189.9	190.1	196.3	201.4	200.2	201.4	203.5	203.0	203.8	205.8

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	234.0	107.2	426.4	101.2	120.5	368.4	816.9	809.3	488.0	369.5	499.1	222.1	104.4	157.2	150.5	278.0
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	234.0	107.2	426.4	101.2	120.5	368.4	816.9	809.3	488.0	369.5	499.1	222.1	104.4	157.2	150.5	278.0
Accounts Receivable	37.8	34.1	31.2	42.1	28.7	8.6	35.2	33.8	34.2	39.3	32.0	34.2	29.9	27.5	32.5	18.5
Inventory	9.9	10.5	0.0	56.0	118.5	47.7	48.1	1.1	1.3	1.2	1.4	1.4	1.5	1.4	2.6	2.6
Other Current Assets	-271.8	83.6	93.7	14.7	14.3	10.4	13.6	46.1	46.0	51.1	44.3	50.6	44.0	171.9	45.4	64.1
Total Current Assets	290.9	235.4	551.3	214.0	282.1	435.1	913.7	908.5	728.1	567.6	619.5	354.7	237.7	407.6	263.9	363.2

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	121.1	73.6	72.3	107.2	115.5	159.2	400.7	493.7	113.8	107.8
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.6	2.1
Total Cash & ST Investments	121.1	73.6	72.3	107.2	115.5	159.2	400.7	493.7	113.8	107.8
Accounts Receivable	29.4	42.8	50.4	34.1	34.1	37.8	36.7	31.2	28.6	48.0
Inventory	11.5	11.4	10.8	10.5	0.0	9.9	9.4	9.2	8.4	55.7
Other Current Assets	90.2	82.9	94.3	83.6	0.0	84.1	84.6	75.4	330.8	70.9
Total Current Assets	252.3	210.6	227.8	235.4	149.7	290.9	531.4	542.2	482.0	226.8

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	13.2	10.7	15.9	15.0	23.2	72.3	108.3	8.4	0.6	0.8	1.5	2.3	2.7	2.7	2,789.7	2,046.2
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.0	1.0	1.0	1.0	9.4	9.4	9.4	13.1	4.7
Intangible Assets	0.9	0.9	0.9	42.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	6.7	7.3	7.9	0.0	0.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3,013.2	3,095.0	0.0	0.0	0.0	0.0	0.0	0.0	0.2
Other Long-Term Assets	2,844.7	2,859.6	-4.1	2,811.1	2,735.8	2,478.3	2,889.5	33.4	23.6	3,169.8	3,241.2	3,551.8	3,251.8	2,709.1	34.6	12.8
Total Long-Term Assets	2,858.8	2,871.3	12.8	2,868.9	2,759.0	2,550.6	3,005.2	3,064.4	3,129.7	3,171.6	3,243.7	3,570.2	3,271.1	2,729.1	2,837.4	2,072.9
Total Assets	3,149.7	3,106.6	3,149.3	3,082.8	3,041.0	2,985.7	3,919.0	3,972.8	3,857.8	3,739.2	3,863.3	3,925.0	3,508.8	3,136.7	3,101.2	2,436.1

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	7.2	8.5	9.9	10.7	11.8	13.2	14.6	15.9	17.2	15.0
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9	0.9
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.4	3.6	2.1
Other Long-Term Assets	2,789.1	2,791.0	2,858.1	2,859.6	2,853.3	2,844.7	2,595.2	21.9	2,588.7	2,843.5
Total Long-Term Assets	2,797.2	2,800.3	2,868.9	2,871.3	2,866.1	2,858.8	2,610.7	2,607.1	2,606.8	2,859.4
Total Assets	3,049.5	3,011.0	3,096.7	3,106.6	3,116.5	3,149.7	3,142.1	3,149.3	3,088.8	3,086.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	57.1	52.7	48.4	56.8	47.7	37.3	35.6	30.4	31.8	36.1	30.2	32.6	25.1	22.6	31.5	29.4
Short-Term Debt	575.0	0.0	74.1	222.0	20.7	2.3	82.1	5.8	5.5	184.9	85.8	121.3	23.3	76.7	53.9	16.5
Other Current Liabilities	40.8	30.4	40.3	57.8	73.6	37.9	189.8	179.8	191.8	173.3	322.3	134.3	63.4	93.7	92.8	37.3
Current Liabilities	675.0	94.7	165.7	380.9	175.8	90.8	325.6	232.7	242.6	408.8	451.0	299.0	120.1	200.0	146.8	101.2

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	63.9	56.7	58.3	52.7	63.6	57.1	48.1	48.4	60.9	13.4
Short-Term Debt	0.0	0.0	325.0	0.0	575.0	575.0	575.0	74.1	0.0	6.8
Other Current Liabilities	25.3	27.9	26.6	30.4	25.8	29.0	22.7	37.6	50.9	116.1
Current Liabilities	106.9	98.4	421.8	94.7	681.4	675.0	648.3	160.1	673.8	146.9

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	814.3	853.1	757.2	605.0	613.9	788.1	954.2	998.2	1,004.1	761.9	1,026.4	1,323.5	1,396.4	1,302.3	1,516.5	1,126.8
Capital Leases	14.3	12.0	16.7	14.4	25.1	45.5	65.3	27.0	26.8	15.6	15.6	15.6	15.6	15.6	0.0	0.0
Def. Tax Liability	-65.7	0.0	-43.6	0.0	-6.6	-7.9	8.9	0.3	0.3	-32.9	-30.1	-28.9	-33.2	-10.5	0.0	0.0
Total Liabilities	984.8	1,002.6	982.7	997.9	801.3	896.3	1,297.9	1,261.7	1,275.6	1,207.4	1,512.1	1,656.1	1,556.4	1,517.4	1,775.9	1,336.8

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	926.0	878.5	527.8	853.1	252.2	253.6	255.0	757.2	830.4	827.0
Capital Leases	8.6	9.8	11.2	12.0	13.0	14.3	15.6	16.7	17.9	14.3
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-69.3	13.0	-9.1
Total Liabilities	1,089.9	1,031.0	1,019.2	1,002.6	991.7	984.8	980.8	982.7	1,001.1	985.1

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	2.0	2.0	2.0	2.1	2.2	2.2	2.2	2.3	2.3	2.2	2.1	2.0	1.8	1.4	1.2	1.2
Retained Earnings	-534.1	-574.9	-533.1	1,035.4	948.1	913.8	1,318.5	1,182.7	932.3	786.9	-275.0	-318.9	-287.1	-316.8	-334.8	-388.5
Comprehensive Income	-534.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-10.0	-9.4	-9.4	-8.5	-5.3	-4.9	-3.1
Total Common Equity	2,164.9	2,104.0	2,166.6	2,085.0	2,199.0	2,048.6	2,574.8	2,663.5	2,533.7	2,482.8	2,300.8	2,216.7	1,898.5	1,563.9	1,265.3	1,099.3

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	1.9	1.9	2.0	2.0	2.0	2.0	2.0	2.0	2.1	2.1
Retained Earnings	-621.6	-601.4	-591.4	-574.9	-553.0	-534.1	-538.1	-533.1	-630.3	1,099.5
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-66.3	-66.3	-66.3
Total Common Equity	1,959.6	1,980.0	2,077.5	2,104.0	2,124.8	2,164.9	2,161.3	2,166.6	2,087.7	2,101.1

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		828.6	853.1	831.3	827.0	634.6	790.3	1,036.3	1,004.1	1,009.6	946.9	1,112.2	1,444.9	1,419.7	1,379.0	1,570.5	1,143.3
Book Value		2,164.9	2,104.0	2,166.6	2,085.0	2,239.8	2,089.4	2,621.1	2,711.2	2,582.2	2,531.8	2,351.1	2,268.8	1,952.4	1,619.3	1,325.3	1,099.3

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		1,959.6	1,980.0	2,077.5	2,104.0	2,124.8	2,164.9	2,161.3	2,166.6	2,087.7	2,101.1

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	181.6	5.2	43.0	206.7	90.8	33.0	-410.5	142.8	259.1	153.0	140.7	355.5	87.9	70.0	49.6	81.3	38.5
Depreciation & Amortization	151.5	101.3	124.5	127.0	126.3	128.7	137.1	147.7	146.5	159.1	163.7	166.9	160.1	141.9	148.4	133.9	101.2
Stock-Based Compensation	11.0	2.1	10.5	10.8	10.9	12.8	9.6	9.3	9.0	8.0	7.2	6.5	6.2	4.9	3.5	2.7	3.9
Change Working Capital	-9.4	1.0	-9.9	-12.2	3.0	3.8	25.0	-0.6	2.8	5.3	10.7	8.3	22.3	0.1	2.3	20.8	-19.5
Change In Accounts Receivable	9.4	0.0	-0.2	10.6	-12.7	-20.5	26.8	-1.7	0.9	3.2	-8.4	1.8	-1.5	1.7	4.6	-4.2	4.3
Change In Accounts Payable	-20.3	2.4	-6.7	-20.8	11.1	21.7	4.1	2.9	3.3	-0.8	0.5	4.6	7.3	7.0	2.3	5.4	-1.3
Change In Inventories	-6.4	0.0	0.0	0.0	0.0	3.9	-4.6	-1.0	0.1	0.0	0.0	0.0	0.1	1.5	-0.3	-0.3	-0.2
Other Non-cash Items	59.3	72.2	2.3	-134.2	-21.7	-0.5	114.8	-9.0	-113.2	-5.4	2.2	2.2	2.8	3.0	5.0	3.9	4.7
Cash from Operations	184.4	0.0	0.0	198.1	209.4	28.4	-116.7	290.9	305.3	310.8	305.4	300.1	278.6	171.1	171.5	156.4	45.4

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	0.1	1.3	10.8	5.3	0.8	3.2	26.1	13.0	127.0	15.6
Depreciation & Amortization	34.2	33.9	34.1	32.3	32.7	31.7	31.1	29.0	29.1	33.2
Stock-Based Compensation	0.0	1.9	2.8	2.1	2.1	2.4	3.2	2.8	2.5	2.5
Change Working Capital	-7.8	17.1	1.0	-9.4	-4.3	5.0	-5.9	-4.7	-9.9	11.1
Change In Accounts Receivable	-4.3	13.2	7.4	-16.3	-0.2	3.4	2.2	-5.6	3.1	9.7
Change In Accounts Payable	-6.5	6.2	-12.0	14.7	-6.9	6.3	-13.4	7.3	-17.0	2.7
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.1	-1.3
Other Non-cash Items	10.2	0.1	10.0	1.8	-0.8	4.2	0.3	-1.7	-44.7	-0.7
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	29.4	61.8

Cash Flow From Investing Activities	TTM	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-129.6	0.0	0.0	0.0	-0.1	0.0	-18.5	0.0	0.0	0.0	0.0	0.0	0.0	-218.7	-199.4
Acquisitions	0.3	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
Investments	-229.3	0.0	-0.3	-0.1	-0.1	0.0	0.0	-0.1	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	0.9
Other Investing Activities	340.7	257.8	-165.4	-239.6	114.0	-47.1	174.9	-146.0	-152.2	399.4	-406.7	-371.3	-193.7	-30.4	-4.8
Cash from Investing	9.5	257.8	-165.7	-239.7	113.8	-47.2	156.4	-146.1	-152.2	399.4	-406.7	-371.4	-193.7	-249.1	-203.3

Cash Flow From Investing Activities	3-2025	4-2023	3-2023
Capital Expenditure	-17.7	-36.2	-24.7
Acquisitions	0.0	0.3	0.0
Investments	-1.3	0.0	0.0
Sales of Investment	0.0	-10.0	10.0
Other Investing Activities	0.0	364.5	3.7
Cash from Investing	0.0	318.3	-11.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-2.1	0.0	0.0	2.9	-268.9	-189.9	-477.7	-8.0	-72.7	-405.5	-265.7	-452.1	-157.1	-144.6	-73.4	-568.3	-175.2
Debt Issued	1.6	853.1	21.8	7.2	461.4	34.1	231.7	40.2	67.2	468.2	100.4	119.4	182.3	185.3	-118.1	995.5	1,318.5
Issuance of Common Stock	-18.4	0.0	0.0	0.0	0.0	38.4	300.0	0.0	45.1	79.4	55.1	37.3	284.4	566.5	126.5	115.0	199.9
Repurchase of Common Stock	-41.8	-108.1	-31.4	-59.8	-111.8	-202.2	-107.9	-54.5	-4.2	-3.8	-124.3	85.7	-1.0	-276.3	15.0	460.0	-9.2
Dividends Paid	-79.5	0.0	0.0	-59.8	-24.8	-13.7	-156.3	-170.2	-177.6	-163.0	-227.5	-77.5	-47.9	-27.5	-29.7	-25.0	-20.5
Other Financing Activities	358.0	0.0	0.0	-2.8	356.4	325.2	-4.0	-8.5	50.8	446.7	279.6	-15.8	167.4	29.3	-8.2	-14.4	87.7
Cash from Financing	-123.4	0.0	0.0	-119.4	-49.2	-42.1	-445.9	-241.2	-158.6	-46.2	-282.8	-422.4	245.9	147.4	30.2	-32.8	82.6

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	-0.5	-0.5
Debt Issued	926.0	47.5	25.8	-0.3	25.9	-1.5	-1.4	-1.3	-0.8	4.0
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	-3.1	-2.3	-90.5	-12.3	-0.9	-23.6	-3.6	-3.2	-20.9	-14.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-17.6	-14.7
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	-39.0	-29.3

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		70.5	5.4	-313.4	336.5	-5.5	-253.4	-448.8	2.6	303.1	118.5	-129.5	277.0	117.7	-52.9	8.0	-125.5	-75.3
Closing Cash Balance		234.0	185.7	180.3	493.7	157.2	162.7	416.1	865.0	862.4	488.0	369.5	499.1	222.1	104.4	157.2	150.5	278.0

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		-11.8	52.6	-3.9	-31.5	-12.3	-41.4	-237.0	-22.7	308.7	21.5
Closing Cash Balance		185.7	197.6	144.9	148.8	180.3	192.6	234.0	471.0	493.7	185.0

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		54.8	78.7	170.4	198.1	209.4	28.4	-116.8	290.9	286.7	310.8	305.4	300.1	278.6	171.1	171.5	-62.3	-154.0
Real Free Cash Flow		43.8	76.7	159.9	187.4	198.5	15.6	-126.4	281.6	277.7	302.7	298.3	293.5	272.4	166.3	168.0	-65.0	-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		7.3	36.7	58.7	32.0	30.5	46.6	54.8	38.5	-6.8	37.0
Real Free Cash Flow		7.3	34.8	56.0	30.0	28.4	44.2	51.6	35.7	-9.3	34.5