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

USA Compression Partners, LP

USAC

Valuace

Růst

Zdraví

Cena

$ 27.28

-0.10 (-0.39%)

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	998.1	998.1	950.4	846.2	704.6	632.6	667.7	698.4	584.4	280.2	265.9	270.5	221.5	152.9	118.8	98.7	92.0
Cost of Revenues	401.2	613.6	308.7	530.8	471.0	433.2	444.9	458.8	428.4	191.2	180.5	166.8	145.2	101.0	79.7	72.3	33.3
Gross Profit	596.9	384.5	641.7	315.4	233.6	199.5	222.8	239.6	155.9	89.0	85.4	103.8	76.3	51.9	39.1	26.4	58.7

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	252.5	250.3	250.1	245.2	245.9	240.0	235.3	229.3	225.0	217.1
Cost of Revenues	156.1	77.0	86.5	81.6	73.7	81.8	78.2	75.1	135.7	139.0
Gross Profit	96.4	173.3	163.6	163.6	172.2	158.2	157.2	154.2	89.4	78.1

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	72.7	61.3	56.1	60.0	64.4	69.0	47.5	44.5	41.0	38.7	27.6	18.3	12.7	11.4
Depreciation & Amortization	284.8	284.8	264.8	246.1	236.7	238.8	239.0	231.4	213.7	98.6	92.3	85.2	71.2	52.9	41.9	32.7	24.6
Total Operating Expenses	288.5	66.3	347.3	72.7	61.3	56.1	60.0	64.4	69.0	47.5	44.5	41.0	38.7	27.6	18.3	12.7	35.9
Operating Income	308.4	318.1	294.4	232.0	-64.3	-95.3	-76.1	-56.1	65.3	37.1	34.4	-135.6	37.6	23.8	20.6	13.2	22.9

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	18.6	20.1
Depreciation & Amortization	72.7	70.8	70.8	70.4	69.0	67.2	65.3	63.3	62.5	64.1
Total Operating Expenses	17.9	89.4	87.0	94.2	97.7	82.5	79.8	87.3	18.6	20.1
Operating Income	78.5	83.9	76.6	69.4	74.5	75.7	77.4	66.9	68.5	61.0

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	0.0	0.0	0.0	0.0
Interest Expense	187.4	187.4	193.5	169.9	138.1	129.8	128.6	127.1	78.4	25.1	21.1	17.6	12.5	12.5	15.9	13.0	12.3
Other Expense	-192.2	-201.9	-192.6	-162.3	95.6	106.4	-517.3	97.5	-21.6	-4.4	-6.5	-198.4	0.0	-0.5	-0.2	-0.5	0.1
IBT	116.2	116.2	101.8	69.6	31.3	11.2	-593.4	41.3	-13.0	12.0	13.4	-153.2	25.0	11.4	4.7	0.2	10.6
Income Tax Expense	4.9	4.9	2.2	1.4	1.0	0.9	1.3	2.2	-2.5	0.5	0.4	1.1	0.1	0.3	0.2	0.2	0.2
Net Income	111.3	111.3	99.6	68.3	30.3	10.3	-594.7	39.1	-10.6	11.4	12.9	-154.3	24.9	10.5	4.5	0.0	10.5

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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	39.8
Interest Expense	45.3	47.1	47.7	47.4	48.6	49.4	48.8	46.7	44.8	43.3
Other Expense	-50.2	-47.0	-47.7	-47.3	-48.6	-55.6	-45.7	-42.8	-55.3	-39.8
IBT	28.3	36.9	29.0	22.0	25.9	20.1	31.7	24.0	13.2	21.2
Income Tax Expense	0.5	2.4	0.4	1.5	0.5	0.8	0.5	0.5	0.4	0.3
Net Income	27.8	34.5	28.6	20.5	25.4	19.3	31.2	23.6	1.6	20.9

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	$0.21	$-0.19	$-0.40	$-6.14	$-0.02	$-0.10	$0.16	$0.27	$-3.20	$0.60	$0.32	$0.15	$0.23	$0.36
EPS Diluted	$0.00	$0.00	$0.00	$0.20	$-0.19	$-0.40	$-6.14	$-0.02	$-0.10	$0.16	$0.27	$-3.20	$0.60	$0.32	$0.15	$0.23	$0.36
Shares Outstanding	123.7	120.8	113.4	98.6	97.8	97.1	96.8	96.6	109.3	61.6	54.8	48.2	42.1	32.1	29.1	29.1	29.1
Diluted Shares Outstanding	124.2	121.3	114.5	100.7	97.8	97.1	96.8	96.6	109.3	61.8	55.1	48.2	42.2	32.1	29.1	29.1	29.1

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	$0.02	$0.21
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.02	$0.21
Shares Outstanding	123.7	122.7	119.0	117.5	117.1	117.0	116.8	102.5	99.7	98.3
Diluted Shares Outstanding	124.2	123.1	119.5	118.3	118.1	118.3	118.0	103.6	102.9	100.3

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	0.0	0.0	0.0	0.0	-18.6	0.0	0.0	0.1	0.0	0.1	0.0	0.0	0.0	0.0	0.0	0.0
Short Term Investments	14.4	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	0.0	0.0	0.0	0.0	-18.6	0.0	0.0	0.1	0.0	0.1	0.0	0.0	0.0	0.0	0.0	0.0
Accounts Receivable	106.2	89.1	95.4	83.9	113.2	112.5	136.8	127.0	40.6	41.3	31.5	28.1	20.4	8.8	8.9	7.8
Inventory	131.3	133.9	114.7	93.8	85.8	84.6	91.9	89.0	33.4	29.6	18.9	8.9	9.9	4.2	3.2	5.2
Other Current Assets	18.3	12.0	16.3	8.8	24.6	2.4	2.2	1.6	2.8	2.1	2.6	1.0	2.4	1.8	1.6	1.6
Total Current Assets	255.8	235.0	226.4	186.4	205.0	199.6	230.9	217.7	76.9	73.0	53.0	38.0	32.8	14.8	13.8	14.6

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	0.0	0.0	0.0	0.0	0.1	0.0	0.0	0.0	0.0	0.0
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	5.7	10.7	10.3
Total Cash & ST Investments	0.0	0.0	0.0	0.0	0.1	0.0	0.0	0.0	0.0	0.0
Accounts Receivable	103.9	98.5	97.4	89.1	99.1	106.2	101.7	95.4	97.3	89.7
Inventory	137.4	135.6	134.3	133.9	146.8	131.3	129.3	114.7	106.5	101.4
Other Current Assets	10.3	10.9	11.6	12.0	16.4	18.3	17.8	16.3	19.9	20.4
Total Current Assets	251.6	245.0	243.3	235.0	262.4	255.8	248.8	226.4	223.7	211.6

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	2,324.8	2,287.7	2,254.9	2,191.1	2,242.5	2,403.4	2,501.3	2,521.5	1,292.5	1,267.6	1,318.0	1,162.6	853.0	610.1	456.6	350.1
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	619.4	619.4	35.9	35.9	35.9	208.1	208.1	157.1	157.1	157.1
Intangible Assets	231.0	216.3	245.7	275.0	304.4	333.8	363.2	392.6	71.7	75.2	78.8	82.4	85.9	81.6	84.6	87.6
Long-Term Investments	1.0	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 Long-Term Assets	9.0	6.6	9.7	13.1	16.1	12.0	15.6	23.5	15.2	20.8	24.1	25.4	6.1	9.1	15.8	5.4
Total Long-Term Assets	2,565.8	2,510.6	2,510.3	2,479.3	2,563.0	2,749.1	3,499.5	3,556.9	1,415.2	1,399.4	1,456.8	1,478.4	1,153.1	857.9	714.1	600.2
Total Assets	2,821.6	2,745.6	2,736.8	2,665.7	2,768.0	2,948.7	3,730.4	3,774.6	1,492.1	1,472.4	1,509.8	1,516.5	1,185.9	872.6	727.9	614.7

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	2,195.2	2,214.9	2,251.5	2,287.7	2,307.4	2,324.8	2,307.8	2,254.9	2,215.7	2,204.7
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	194.2	201.6	208.9	216.3	223.6	231.0	238.3	245.7	253.0	260.3
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	1.0	0.4	0.0	3.5	3.0
Other Long-Term Assets	18.2	9.7	9.4	6.6	10.3	9.0	9.0	9.7	14.1	14.4
Total Long-Term Assets	2,407.6	2,426.3	2,469.9	2,510.6	2,541.3	2,565.8	2,555.4	2,510.3	2,482.7	2,479.5
Total Assets	2,659.2	2,671.3	2,713.1	2,745.6	2,803.6	2,821.6	2,804.2	2,736.8	2,706.4	2,691.0

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	35.7	27.2	39.8	35.3	22.5	13.5	21.7	23.8	20.0	13.1	23.8	44.5	34.6	10.7	10.1	4.1
Short-Term Debt	0.0	4.4	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	0.3
Other Current Liabilities	103.2	159.0	85.1	76.0	113.9	109.5	119.4	94.4	26.3	26.6	20.6	21.7	10.4	5.6	6.4	6.6
Current Liabilities	204.6	190.7	187.5	173.7	187.6	170.3	189.4	149.6	73.8	56.4	61.4	82.1	57.0	26.9	25.1	18.5

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	41.5	27.4	30.1	27.2	31.6	35.7	34.3	39.8	37.0	36.6
Short-Term Debt	0.0	0.0	0.0	4.4	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	78.4	165.6	135.9	159.0	83.6	103.2	74.0	85.1	77.6	87.9
Current Liabilities	184.8	192.9	166.0	190.7	183.1	204.6	173.7	187.5	177.7	187.5

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	2,484.1	2,515.4	2,350.8	2,122.8	1,991.8	1,948.2	1,869.7	1,759.1	782.9	685.4	729.2	594.9	420.9	502.3	363.8	255.5
Capital Leases	13.4	17.2	14.7	16.1	18.6	21.2	17.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	13.4	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 Liabilities	2,714.0	2,717.8	2,553.7	2,782.0	2,768.0	2,133.7	2,072.5	1,918.5	858.2	742.9	791.5	677.0	478.2	529.1	388.9	275.8

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	2,540.8	2,515.2	2,547.1	2,515.4	2,545.0	2,497.5	2,476.4	2,350.8	2,306.7	2,243.1
Capital Leases	0.0	11.6	10.9	17.2	12.6	13.4	13.9	14.7	15.1	15.1
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.0	-5.5	-1.3
Total Liabilities	2,736.0	2,719.3	2,725.0	2,717.8	2,742.1	2,714.0	2,662.4	2,553.7	2,706.4	2,691.0

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.0	-141.1	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
Retained Earnings	350.7	0.0	0.0	-18.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Comprehensive Income	-289.6	0.0	0.0	0.0	0.0	0.0	0.0	-821.5	-689.9	-328.0	-245.4	-180.0	-116.8	-68.0	-29.6	0.0
Total Common Equity	107.6	27.8	183.0	-116.3	578.4	815.0	1,657.9	-821.5	635.4	730.6	-245.4	-180.0	708.0	343,526.4	-29.6	339.0

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	-150.2	-121.4	-180.7	-141.1	0.0	-61.2	-289.6	0.0	0.0	0.0
Retained Earnings	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-226.7	-269.1
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	8.8	8.8
Total Common Equity	-76.8	-48.0	-11.9	27.8	61.6	107.6	141.8	183.0	226.7	269.1

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		2,497.5	2,519.7	2,350.8	2,122.8	1,991.8	1,948.2	1,869.7	1,759.1	782.9	685.4	729.2	594.9	420.9	502.3	363.8	255.8
Book Value		107.6	27.8	183.0	-116.3	0.0	815.0	1,657.9	1,856.2	633.9	729.5	718.3	839.5	707.7	343.5	339.0	339.0

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		-76.8	-48.0	-11.9	27.8	61.6	107.6	141.8	183.0	226.7	269.1

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	88.6	111.3	99.6	68.3	30.3	10.3	-594.7	39.1	-10.6	11.4	12.9	-154.3	24.9	11.1	4.5	0.1	10.5
Depreciation & Amortization	255.1	284.8	264.8	246.1	236.7	238.8	239.0	231.4	213.7	98.6	92.3	85.2	71.2	52.9	41.9	32.7	24.6
Stock-Based Compensation	20.9	0.0	16.6	22.2	15.9	15.5	8.4	10.8	11.7	11.7	10.4	3.9	3.0	1.3	0.0	0.0	0.4
Change Working Capital	-80.6	-29.9	-61.5	-82.9	-31.7	-8.7	0.3	2.3	-13.2	-3.8	-20.6	-17.6	1.5	0.2	-4.4	1.9	-0.2
Change In Accounts Receivable	-18.0	6.6	5.7	-13.0	30.0	0.1	23.5	-5.7	-50.0	4.1	-6.6	-0.4	-2.7	-11.7	0.2	-1.0	-0.3
Change In Accounts Payable	0.5	-0.7	-3.9	0.5	7.5	9.0	-3.7	-5.8	-5.1	-1.8	-2.0	-3.3	-1.4	8.1	-5.3	2.0	-0.8
Change In Inventories	-104.9	-41.1	-101.9	-76.8	-31.6	-12.6	-11.7	-25.1	-6.7	-13.7	-16.4	-14.3	-4.9	-5.7	-1.0	2.0	0.5
Other Non-cash Items	355.9	27.5	21.4	18.3	9.6	9.6	639.7	15.5	27.3	2.2	2.1	1.7	1.2	2.2	-0.1	-0.9	10.5
Cash from Operations	304.3	0.0	0.0	271.9	260.6	265.4	293.2	300.6	226.3	124.6	103.7	117.4	101.9	68.2	42.0	33.8	38.6

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	27.8	34.5	28.6	20.5	25.4	19.3	31.2	23.6	12.8	20.9
Depreciation & Amortization	72.4	71.2	70.8	70.4	69.0	67.2	65.3	63.3	62.5	64.1
Stock-Based Compensation	0.0	1.2	-1.7	3.4	5.6	2.7	0.6	7.8	4.5	8.0
Change Working Capital	30.5	-34.6	21.1	-46.9	22.8	-51.4	-2.3	-30.6	-6.8	-40.8
Change In Accounts Receivable	21.4	-5.3	-1.2	-8.3	16.5	-0.1	-4.5	-6.3	0.4	-7.7
Change In Accounts Payable	-5.2	-4.6	4.9	4.1	-1.9	-2.5	0.5	0.1	0.9	-1.0
Change In Inventories	-5.7	-11.3	-11.9	-12.2	-10.9	-31.0	-29.0	-31.0	-24.9	-20.1
Other Non-cash Items	8.4	3.6	5.5	7.2	7.3	10.3	1.9	1.9	18.6	-2.1
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	91.6	50.1

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-279.3	-117.3	-204.9	-238.5	-134.2	-45.2	-109.1	-171.1	-266.6	-105.9	-51.2	-281.1	-381.9	-159.5	-180.0	-141.2	-18.9
Acquisitions	4.7	2.3	0.0	0.0	0.0	0.0	0.0	0.0	-521.0	0.0	0.0	0.0	0.0	3.4	0.0	0.0	0.0
Investments	-748.8	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	602.8	0.0	0.0	5.9	4.3	6.0	4.0	26.7	7.9	0.7	0.4	2.9	1.4	2.2	1.4	0.8	0.1
Cash from Investing	-274.1	0.0	0.0	-232.7	-129.9	-39.2	-105.1	-144.5	-779.7	-105.2	-50.8	-278.2	-380.5	-153.9	-178.6	-140.4	-18.8

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	-51.7	-24.0	-23.2	-18.4	-29.0	-28.7	-48.5	-98.6	-79.5	-52.6
Acquisitions	0.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.2	4.0
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	0.2	0.5
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-79.3	-48.1

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-573.1	0.0	0.0	225.9	-714.9	-655.1	-706.4	-1,499.1	-467.2	-300.3	-344.4	-345.7	-364.7	-324.8	-122.7	-101.2	0.0
Debt Issued	842.7	2,519.7	168.9	453.9	845.9	698.7	784.9	1,609.7	1,443.4	397.8	300.6	480.0	538.6	243.5	261.1	209.2	255.8
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	80.9	75.1	138.0	180.6	0.0	0.0	0.0
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	300.5	479.8	538.3	243.5	0.0	0.0	0.0
Dividends Paid	-261.4	0.0	0.0	-257.8	-256.2	-255.1	-253.4	-242.9	-166.6	-114.1	-87.7	-45.1	-32.3	-14.7	0.0	0.0	0.0
Other Financing Activities	570.0	0.0	0.0	-7.3	840.5	684.0	771.7	1,585.8	1,183.2	395.0	-2.0	-3.4	-0.7	1.2	259.3	207.8	-19.8
Cash from Financing	-30.3	0.0	0.0	-39.3	-130.6	-226.2	-188.1	-156.2	549.4	-19.4	-52.8	160.8	278.6	85.8	136.6	106.7	-19.8

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	58.7	62.6
Debt Issued	2,540.8	25.6	-31.8	27.3	-25.3	47.5	21.0	125.6	118.0	126.3
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	0.0	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	-64.5	-64.5
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.6	-0.1
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-12.3	-2.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-0.1	8.6	0.0	0.0	0.0	0.0	0.0	-0.1	-3.9	0.0	0.1	0.0	0.0	0.0	0.0	0.0	0.0
Closing Cash Balance		0.0	8.6	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.0	0.1	0.0	0.0	0.0	0.0	0.0	0.0

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		8.6	0.0	0.0	0.0	-0.1	0.1	0.0	0.0	0.0	-0.1
Closing Cash Balance		8.6	0.0	0.0	0.0	0.0	0.1	0.0	0.0	0.0	0.0

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		25.1	277.0	136.5	33.4	126.4	220.2	184.1	129.4	-40.2	18.8	52.5	-163.6	-280.1	-91.4	-138.0	-107.5	19.7
Real Free Cash Flow		4.2	277.0	119.9	11.2	110.5	204.7	175.7	118.6	-52.0	7.0	42.1	-167.5	-283.1	-92.7	-138.0	-107.5	19.3

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		87.7	51.9	101.1	36.3	101.2	19.8	48.2	-32.7	12.1	-2.6
Real Free Cash Flow		87.7	50.7	102.8	32.9	95.6	17.1	47.6	-40.5	7.6	-10.6