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

Willis Lease Finance Corporation

WLFC

Valuace

100

Růst

Zdraví

Cena

$ 173.95

+11.27 (6.52%)

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	721.0	675.8	569.2	408.0	311.9	274.2	288.7	409.2	348.3	274.8	207.3	199.6	174.3	158.4	148.1	156.7	148.3
Cost of Revenues	203.1	231.7	139.8	106.1	109.1	105.4	111.3	148.9	137.8	106.9	79.6	87.5	72.9	58.7	52.6	8.4	8.1
Gross Profit	517.9	444.1	429.4	301.8	202.8	168.8	177.4	260.3	210.5	168.0	127.7	112.2	101.4	99.7	95.5	148.3	140.2

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	187.7	180.0	195.5	157.7	152.8	146.2	151.1	119.1	108.8	105.7
Cost of Revenues	81.3	11.8	64.3	45.7	36.8	38.9	33.3	30.8	28.4	25.1
Gross Profit	106.4	168.2	131.2	112.1	116.0	107.3	117.8	88.3	80.4	80.6

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	12.9	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	165.0	106.9	75.4	67.9	86.5	72.0	55.7	47.8	42.7	35.9	33.9	34.6	35.7	29.3
Depreciation & Amortization	113.1	111.6	95.2	90.9	88.3	90.5	94.5	93.9	76.8	66.0	66.3	69.6	65.4	58.7	52.6	51.3	48.7
Total Operating Expenses	378.0	226.1	285.0	165.0	106.9	84.7	74.4	94.6	83.2	65.5	54.8	52.1	48.2	46.7	41.6	87.3	78.0
Operating Income	139.9	218.0	144.4	136.8	7.6	-5.7	11.0	80.3	52.5	28.9	22.1	13.0	10.5	7.8	0.9	22.6	18.6

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	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	44.8	34.0
Depreciation & Amortization	30.3	28.7	28.1	25.9	25.4	24.9	22.4	22.5	22.8	23.1
Total Operating Expenses	56.7	130.2	103.0	88.2	86.6	73.6	63.8	61.1	44.8	40.9
Operating Income	49.7	38.0	28.3	23.9	29.4	33.7	54.1	27.2	35.6	20.0

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	7.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.2	0.2
Interest Expense	137.9	137.9	104.8	78.8	66.7	68.0	63.0	66.9	64.2	48.7	41.1	39.0	37.1	38.7	31.7	35.2	40.9
Other Expense	20.7	-57.4	8.2	-69.7	2.2	14.8	6.3	8.6	-6.9	-17.8	-7.8	-6.9	-4.3	-2.9	-19.6	-2.0	-1.8
IBT	160.6	160.6	152.6	67.1	9.8	9.1	17.3	88.9	56.3	36.0	23.9	14.1	11.8	11.3	2.7	23.9	19.7
Income Tax Expense	46.8	46.8	44.0	23.3	4.4	5.8	7.6	22.0	13.0	-26.1	9.9	6.8	4.6	-4.3	1.2	9.4	7.6
Net Income	113.8	113.8	108.6	40.4	5.4	3.4	9.7	66.9	43.2	62.2	14.1	7.4	7.2	15.6	1.5	14.5	12.1

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	0.0	0.0	0.0	0.0	0.0	0.0	16.9
Interest Expense	41.4	30.8	33.6	32.1	29.4	27.8	24.6	23.0	16.3	19.1
Other Expense	-31.9	5.2	46.0	1.4	1.0	0.8	3.8	2.7	-14.6	0.3
IBT	17.8	43.2	74.3	25.3	30.4	34.5	57.9	29.9	21.0	20.3
Income Tax Expense	5.7	18.9	13.9	8.4	9.3	10.4	15.3	9.0	10.0	5.7
Net Income	12.2	24.3	60.4	16.9	21.1	24.1	42.6	20.9	11.0	14.6

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	$6.40	$0.35	$0.00	$1.07	$10.90	$7.31	$9.93	$2.10	$0.94	$0.92	$1.95	$-0.45	$1.35	$1.03
EPS Diluted	$0.00	$0.00	$0.00	$6.23	$0.33	$0.00	$1.05	$10.50	$7.15	$9.69	$2.05	$0.92	$0.89	$1.89	$-0.45	$1.28	$0.96
Shares Outstanding	6.8	6.8	6.5	6.3	6.1	6.1	6.0	5.8	5.9	6.1	6.6	7.8	7.9	8.0	8.5	8.4	8.7
Diluted Shares Outstanding	7.1	7.0	6.8	6.5	6.3	6.3	6.1	6.1	6.0	6.2	6.7	8.0	8.1	8.3	8.8	8.9	9.3

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	$1.57	$2.16
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.53	$2.13
Shares Outstanding	6.8	7.5	6.8	6.6	6.6	6.6	6.6	6.4	6.4	6.4
Diluted Shares Outstanding	7.1	7.0	7.0	7.0	7.0	6.9	6.7	6.7	6.6	6.5

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	147.9	9.1	7.1	12.1	14.3	42.5	6.7	11.7	7.1	10.1	9.7	13.5	12.5	5.4	6.4	2.2
Short Term Investments	13.1	0.0	16.5	56.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	147.9	9.1	23.6	12.1	14.3	42.5	6.7	11.7	7.1	10.1	9.7	13.5	12.5	5.4	6.4	2.2
Accounts Receivable	54.1	221.9	58.5	128.4	155.1	187.0	62.2	23.3	18.8	16.5	14.1	8.9	13.3	12.9	3.4	8.9
Inventory	81.9	72.2	41.0	38.6	51.0	59.4	41.8	48.9	16.4	25.4	20.5	18.6	3.3	0.0	-3.4	-8.9
Other Current Assets	279.5	135.7	268.9	80.1	88.3	39.2	57.1	71.1	74.4	53.0	56.5	69.4	84.7	49.6	76.3	77.0
Total Current Assets	283.9	438.8	392.0	259.3	308.6	328.2	167.8	154.9	116.7	105.0	100.8	110.4	114.0	67.9	82.7	79.2

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	171.0	782.5	32.4	9.1	5.8	5.0	7.6	168.0	5.4	5.9
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	16.5	25.1	28.8
Total Cash & ST Investments	171.0	782.5	32.4	9.1	5.8	5.0	7.6	168.0	5.4	5.9
Accounts Receivable	42.3	37.6	220.8	221.9	212.4	169.6	159.7	58.5	140.3	147.3
Inventory	53.7	63.6	67.3	72.2	74.1	81.9	85.2	41.0	45.5	41.8
Other Current Assets	0.0	0.0	135.9	135.7	103.6	150.9	89.5	0.0	-43.7	-46.0
Total Current Assets	267.0	883.8	456.3	438.8	395.9	407.5	342.0	267.5	242.5	246.8

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	2,353.9	2,684.0	2,150.0	2,147.3	2,022.7	1,918.4	1,682.4	1,700.8	1,368.6	1,153.4	1,143.1	1,084.4	1,038.0	967.4	988.4	1,005.0
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.7	0.9	0.0	0.0	0.0	0.0
Intangible Assets	30.9	34.1	10.2	18.8	23.7	21.3	4.4	16.1	16.5	19.9	0.3	0.3	1.4	0.0	0.0	0.0
Long-Term Investments	198.5	84.3	50.3	62.6	55.9	53.3	57.9	47.9	50.6	45.4	41.3	41.6	23.5	21.8	15.2	9.4
Other Long-Term Assets	-115.5	56.0	80.9	-45.3	-72.4	-73.1	-82.4	-75.1	43.5	-29.1	-14.8	-2.0	-64.3	21.6	37.9	22.8
Total Long-Term Assets	2,637.7	2,858.4	2,291.5	2,316.0	2,154.3	2,036.8	1,772.9	1,780.1	1,486.7	1,232.9	1,207.8	1,151.3	1,085.2	1,010.9	1,050.5	1,046.7
Total Assets	2,921.7	3,297.2	2,652.3	2,575.2	2,462.9	2,364.9	1,940.6	1,934.9	1,603.4	1,337.9	1,308.6	1,261.6	1,199.2	1,078.7	1,133.2	1,126.0

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	2,767.8	2,669.2	2,652.1	2,684.0	2,471.7	2,353.9	2,165.9	2,158.6	2,208.1	2,199.0
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	27.3	35.0	26.8	34.1	35.7	30.9	10.2	10.2	14.5	15.1
Long-Term Investments	261.4	284.1	82.5	84.3	85.1	69.9	93.3	175.9	59.4	59.5
Other Long-Term Assets	97.9	74.3	56.9	56.0	55.2	59.5	63.1	40.1	-65.2	-54.4
Total Long-Term Assets	3,154.4	3,062.7	2,818.3	2,858.4	2,647.7	2,514.2	2,332.5	2,483.0	2,359.8	2,357.2
Total Assets	3,421.3	3,946.4	3,274.6	3,297.2	3,043.6	2,921.7	2,674.5	2,750.5	2,602.3	2,604.0

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	89.2	0.0	45.0	43.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Short-Term Debt	36.0	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 Current Liabilities	-39.7	76.0	7.9	0.0	26.9	27.0	45.6	42.9	22.1	17.8	21.7	21.6	16.3	15.4	15.8	14.9
Current Liabilities	125.2	113.9	96.5	60.9	37.3	38.6	51.8	48.4	30.2	23.6	26.8	26.0	19.8	20.0	16.8	18.1

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	79.3	84.3	0.0	0.0	0.0	0.0	0.0	45.0	43.0	41.9
Short-Term Debt	67.9	204.5	0.0	0.0	0.0	0.0	0.0	76.5	15.3	38.5
Other Current Liabilities	0.3	-34.4	56.9	76.0	119.6	89.2	103.3	-68.6	47.8	40.2
Current Liabilities	147.6	291.2	94.5	113.9	158.9	128.9	145.0	121.5	80.5	75.6

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,910.8	2,264.6	1,738.9	1,847.3	1,790.3	1,693.8	1,251.0	1,337.3	1,085.4	900.3	878.7	841.0	787.6	697.0	718.1	731.6
Capital Leases	6.9	0.0	4.6	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
Def. Tax Liability	169.9	185.0	147.8	132.5	124.3	116.8	110.4	90.3	78.3	105.0	96.7	90.5	86.7	90.2	84.7	75.6
Total Liabilities	2,379.3	2,747.9	2,163.4	2,170.5	2,087.0	2,000.9	1,590.3	1,648.2	1,344.5	1,141.6	1,098.2	1,044.8	986.6	879.2	896.5	899.0

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	2,171.5	2,596.2	2,231.6	2,264.6	1,990.5	1,946.8	1,735.6	1,734.3	1,772.7	1,788.5
Capital Leases	0.0	19.1	0.0	0.0	0.0	0.0	0.0	4.6	0.0	0.0
Def. Tax Liability	223.7	203.7	191.3	185.0	178.2	169.9	156.0	245.9	143.1	137.9
Total Liabilities	2,707.8	3,265.2	2,709.1	2,747.9	2,525.8	2,429.2	2,212.7	2,261.5	2,170.4	2,186.8

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	452.3	491.4	397.8	357.5	355.4	355.4	349.0	286.6	256.3	194.7	182.1	174.7	167.5	152.9	156.7	145.3
Comprehensive Income	8.4	6.9	11.4	26.7	5.0	-5.1	-3.2	0.1	0.2	-1.0	-0.5	0.0	0.3	-1.2	-8.9	-10.5
Total Common Equity	542.4	549.3	488.9	404.7	375.9	364.0	350.3	286.8	258.9	196.3	210.3	216.9	212.6	199.6	236.7	227.0

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	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	583.1	562.1	505.1	491.4	473.6	452.3	417.7	397.8	387.7	374.0
Comprehensive Income	-0.3	-0.3	2.4	6.9	3.0	8.4	10.3	11.4	18.4	21.4
Total Common Equity	713.5	681.2	565.5	549.3	517.8	492.4	461.8	488.9	431.9	417.2

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,946.8	2,264.6	1,802.9	1,847.3	1,790.3	1,693.8	1,251.0	1,337.3	1,085.4	900.3	878.7	841.0	787.6	697.0	718.1	731.6
Book Value		542.4	549.3	488.9	404.7	375.9	364.0	350.3	286.8	258.9	196.3	210.3	216.9	212.6	199.6	236.7	227.0

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		713.5	681.2	565.5	549.3	517.8	492.4	461.8	488.9	431.9	417.2

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	89.0	108.1	108.6	43.8	5.4	3.4	9.7	66.9	43.2	62.2	14.1	7.4	7.2	15.6	1.5	14.5	12.1
Depreciation & Amortization	90.5	111.6	95.2	90.9	88.3	90.5	94.5	86.2	76.8	66.0	66.3	69.6	65.4	58.7	52.6	51.3	48.7
Stock-Based Compensation	16.0	44.6	29.2	14.8	13.6	16.6	11.4	7.8	5.4	4.3	3.7	4.2	3.5	3.4	3.1	3.2	2.7
Change Working Capital	27.2	21.2	11.8	59.1	15.3	-18.9	-60.8	49.0	37.7	12.3	-0.3	18.0	-19.7	7.0	-0.2	2.8	-16.0
Change In Accounts Receivable	-2.3	1.5	21.1	-17.4	-3.2	-11.2	-4.2	-0.5	-5.9	-2.5	-2.3	-5.9	4.5	2.3	-5.0	-1.0	-3.0
Change In Accounts Payable	19.4	8.5	20.7	17.2	0.9	0.1	-18.4	2.1	12.5	1.1	2.3	1.7	-1.9	0.0	-5.9	-9.1	3.6
Change In Inventories	-42.6	13.3	-31.2	-5.0	14.3	7.9	7.0	29.1	12.1	-1.9	-5.1	4.1	-6.0	-2.5	0.0	9.7	0.2
Other Non-cash Items	129.7	-2.1	0.9	1.5	19.8	-5.0	31.6	-0.7	13.5	16.9	8.1	3.5	2.3	-0.1	9.0	-3.4	1.5
Cash from Operations	260.9	0.0	0.0	229.7	144.4	90.7	93.4	230.3	188.7	135.3	100.9	109.1	62.7	80.3	67.3	76.7	56.6

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	5.1	24.3	60.4	16.9	21.0	24.1	42.6	20.9	10.9	14.6
Depreciation & Amortization	28.8	28.7	28.1	25.9	24.2	23.7	24.8	22.5	22.8	23.1
Stock-Based Compensation	9.6	0.0	16.8	6.9	10.9	10.4	4.1	3.8	4.1	3.9
Change Working Capital	14.7	-19.1	45.0	-19.4	3.3	20.7	-24.6	12.4	17.9	21.5
Change In Accounts Receivable	7.3	-5.0	2.4	-3.2	-1.1	17.7	8.2	-3.7	-12.7	5.9
Change In Accounts Payable	20.9	-11.1	22.6	-23.9	9.2	2.7	-43.3	52.2	8.8	1.7
Change In Inventories	-1.6	6.1	3.9	5.0	6.0	3.5	3.4	-46.8	4.4	-3.5
Other Non-cash Items	56.6	10.1	-59.2	3.1	2.9	-1.8	8.4	-8.3	-1.7	1.3
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	60.8	70.5

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-377.1	-846.1	-168.8	-293.0	-207.9	-412.2	-295.7	-444.9	-384.3	-180.2	-187.6	-141.9	-136.7	-62.7	-145.2	-121.9
Acquisitions	132.8	0.0	0.0	0.0	0.0	0.0	-5.7	0.0	0.0	-5.5	-0.6	-17.6	-13.4	-5.6	0.0	0.0
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	-8.9	0.0
Sales of Investment	24.9	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	3.5
Other Investing Activities	-20.5	0.0	76.0	98.6	59.9	-94.4	154.0	64.4	60.6	62.3	30.2	50.8	18.2	36.4	109.0	63.8
Cash from Investing	-264.7	0.0	-92.8	-194.4	-148.0	-506.7	-147.4	-380.5	-323.7	-123.4	-158.0	-108.7	-131.9	-32.0	-45.2	-54.6

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	310.6	-161.7	-135.3	-36.8	-354.9	-165.2	-260.1	-63.2	-22.1	-31.7
Acquisitions	0.0	53.2	20.9	-1.6	0.0	0.0	66.5	4.7	60.0	1.6
Investments	0.0	-1.8	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	24.9	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.4	1.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	39.4	-29.1

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-382.1	0.0	0.0	-39.8	-228.8	-417.0	-530.8	-428.1	-504.8	-496.2	-114.0	-153.8	-101.1	-70.9	-626.9	-146.4	-170.0
Debt Issued	501.9	2,264.6	461.7	-4.6	285.9	513.5	973.5	341.7	756.7	681.3	135.6	191.5	154.4	161.5	605.8	132.9	901.7
Issuance of Common Stock	0.3	0.0	0.0	0.0	0.1	513.9	973.6	340.5	0.1	29.7	19.8	0.0	0.0	0.7	605.4	0.7	0.5
Repurchase of Common Stock	-6.4	-3.8	-8.2	-5.8	-8.9	-15.1	-2.7	-5.0	-17.4	-4.6	-30.3	-18.1	-6.9	-7.2	-48.7	-5.7	-4.2
Dividends Paid	-10.6	0.0	0.0	-3.2	-3.3	-3.3	-3.3	-3.3	-3.3	-1.3	-149.2	0.0	0.0	-130.0	-2.5	-3.1	-3.1
Other Financing Activities	70.7	0.0	0.0	-15.2	284.3	-4.6	-8.4	-5.2	751.9	675.9	296.5	217.0	154.6	266.3	36.3	127.3	175.0
Cash from Financing	96.7	0.0	0.0	-57.9	43.3	74.1	428.5	-101.2	226.4	203.4	22.8	45.1	46.6	59.0	-36.4	-27.3	-1.8

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	13.3	-40.1
Debt Issued	2,239.5	-561.2	569.1	-33.0	274.1	43.7	211.2	-75.3	36.0	1.1
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.3	0.1
Repurchase of Common Stock	-3.8	0.0	0.0	0.0	-1.0	-1.1	0.0	0.0	-0.2	-0.1
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.8	-0.8
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	12.3	-40.8

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		92.9	414.4	-35.5	79.0	-6.6	16.7	15.3	-18.3	34.6	15.0	0.3	-3.8	0.7	7.4	-1.1	4.2	0.2
Closing Cash Balance		147.9	546.9	132.5	168.0	89.0	95.6	78.9	63.7	81.9	47.3	10.1	9.7	13.5	12.8	5.4	6.4	2.2

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		376.0	-611.6	633.4	16.6	27.4	-42.8	53.7	-73.8	112.4	0.6
Closing Cash Balance		546.9	171.0	782.5	149.1	132.5	105.1	147.9	94.2	168.0	55.6

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		-116.2	-241.3	-546.1	61.0	-148.6	-117.3	-318.8	-65.4	-256.2	-249.0	-79.3	-78.5	-79.2	-56.4	4.6	-68.6	-65.3
Real Free Cash Flow		-132.1	-285.9	-575.3	46.2	-162.2	-133.9	-330.2	-73.2	-261.6	-253.3	-83.0	-82.6	-82.7	-59.8	1.5	-71.7	-68.0

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		-147.7	-97.9	-31.1	4.2	-287.0	-78.4	-190.3	-3.4	38.7	38.8
Real Free Cash Flow		-157.3	-97.9	-47.8	-2.7	-297.8	-88.8	-194.4	-7.2	34.6	34.9