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

Expro Group Holdings N.V.

XPRO

Valuace

Růst

Zdraví

Cena

$ 16.25

-0.03 (-0.18%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Total Revenues	1,607.1	1,607.1	1,712.8	1,512.8	1,279.4	825.8	675.0	810.1	522.5	454.8	487.5	974.6	1,152.6	1,077.7
Cost of Revenues	1,401.9	1,401.9	1,479.6	1,413.6	1,197.1	825.0	680.6	799.7	92.9	0.0	201.3	304.5	369.9	310.2
Gross Profit	205.2	205.2	233.2	99.2	82.3	0.7	-5.5	10.4	429.6	454.8	286.2	670.1	782.8	767.5

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	382.1	411.4	422.7	390.9	436.8	422.8	469.6	383.5	406.8	369.8
Cost of Revenues	326.9	357.3	366.7	350.9	369.4	371.6	407.2	348.6	316.9	315.8
Gross Profit	55.2	54.0	56.0	40.0	67.4	51.2	62.5	34.9	89.9	54.0

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
R&D Expenses	0.0	0.0	0.0	11.4	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	64.3	58.4	73.9	23.8	29.4	155.6	163.7	228.8	270.7	267.4	224.8
Depreciation & Amortization	192.1	192.1	163.5	172.3	139.8	123.9	124.6	122.5	111.3	122.1	114.2	109.0	90.0	78.1
Total Operating Expenses	89.4	89.4	105.6	88.4	58.4	73.9	23.8	29.4	155.6	163.7	228.8	270.7	267.4	224.8
Operating Income	115.8	115.8	127.5	10.8	45.4	-18.7	-322.3	34.5	274.0	-214.7	-163.4	143.7	314.9	340.7

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	11.4	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	19.3	15.4
Depreciation & Amortization	53.8	46.2	46.7	45.4	42.3	40.4	40.6	40.1	62.9	37.4
Total Operating Expenses	32.6	20.5	14.5	21.8	22.5	20.5	26.2	19.2	19.3	15.4
Operating Income	22.6	33.5	41.5	18.1	44.9	30.7	36.3	15.6	-6.7	-1.6

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
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
Interest Expense	14.3	14.3	12.5	3.9	0.2	-8.8	0.0	0.0	0.0	0.0	0.0	0.3	0.1	-0.7
Other Expense	-29.5	-29.5	-29.6	10.1	-24.3	-96.9	11.8	-100.4	-367.7	128.2	-18.4	-0.2	148.8	261.7
IBT	86.3	86.3	98.0	20.9	21.1	-115.6	-310.4	-65.9	-93.7	-86.5	-181.7	143.4	463.8	602.4
Income Tax Expense	34.7	34.7	46.0	44.3	41.2	16.3	-3.4	-1.1	-3.0	72.9	-25.6	143.4	304.7	346.9
Net Income	51.7	51.7	51.9	-23.4	-20.1	-131.9	-307.0	-64.8	-90.7	-159.5	-156.1	0.0	159.0	255.5

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	0.4
Interest Expense	2.4	4.1	4.3	3.5	1.8	3.9	3.7	3.2	2.3	0.4
Other Expense	-9.2	-4.8	-9.6	-5.9	-12.5	-4.0	-7.0	-6.0	7.6	1.0
IBT	13.4	28.8	32.0	12.2	32.4	26.7	29.2	9.6	-4.2	-3.1
Income Tax Expense	7.6	14.8	14.0	-1.7	9.4	10.5	13.9	12.3	-13.4	-13.3
Net Income	5.8	14.0	18.0	13.9	23.0	16.3	15.3	-2.7	-12.4	-13.9

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
EPS	$0.00	$0.00	$0.00	$-0.21	$-0.18	$-1.64	$-2.82	$-0.59	$-0.41	$-0.72	$-0.88	$0.00	$1.03	$1.93
EPS Diluted	$0.00	$0.00	$0.00	$-0.21	$-0.18	$-1.64	$-2.82	$-0.59	$-0.41	$-0.72	$-0.88	$0.00	$0.77	$1.38
Shares Outstanding	113.6	115.0	114.8	109.2	109.1	80.5	109.0	109.0	224.0	222.9	176.6	154.7	153.8	132.3
Diluted Shares Outstanding	115.1	115.7	115.8	109.2	109.1	80.5	109.0	109.0	224.0	222.9	176.6	209.2	207.8	185.5

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	$-0.11	$-0.13
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.11	$-0.13
Shares Outstanding	113.6	115.5	115.8	116.2	117.3	117.5	114.0	110.2	110.3	108.8
Diluted Shares Outstanding	115.1	116.0	116.2	116.9	115.8	118.3	114.0	110.2	110.3	108.8

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Cash And Equivalents	135.5	184.7	151.7	214.8	235.4	116.9	195.4	186.2	213.0	319.5	602.4	489.4	404.9
Short Term Investments	0.0	0.0	0.0	0.0	0.0	2.3	0.0	26.6	81.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	135.5	184.7	151.7	214.8	235.4	116.9	195.4	212.8	294.0	319.5	602.4	489.4	404.9
Accounts Receivable	564.0	546.2	496.7	446.2	339.8	213.9	166.7	189.4	127.2	167.4	246.2	391.0	364.8
Inventory	171.5	159.0	143.3	153.7	125.1	53.4	78.8	69.4	76.4	139.1	161.3	204.0	185.6
Other Current Assets	79.7	74.1	59.8	45.0	52.9	40.0	25.5	20.5	14.2	14.0	13.9	23.1	15.8
Total Current Assets	950.7	964.0	851.6	865.5	764.1	428.0	466.4	492.1	511.9	640.0	1,023.7	1,107.4	971.2

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	198.6	207.5	180.2	184.7	167.0	135.5	164.5	153.2	255.3	178.9
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	198.6	207.5	180.2	184.7	167.0	135.5	164.5	153.2	255.3	178.9
Accounts Receivable	527.7	541.8	516.6	546.2	565.0	564.0	467.9	496.7	439.2	462.5
Inventory	171.7	168.1	164.1	159.0	179.3	171.5	164.3	143.3	154.5	155.3
Other Current Assets	84.0	84.8	87.8	74.1	73.0	79.7	65.6	59.8	61.6	61.6
Total Current Assets	982.0	1,002.2	948.6	964.0	984.3	950.7	862.4	851.6	910.6	858.4

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Property, Plant & Equipment	607.1	630.3	585.5	537.2	562.0	352.0	361.0	416.5	469.6	567.0	625.0	580.1	511.2
Goodwill	342.6	348.9	247.7	221.0	179.9	25.5	99.9	211.0	211.0	0.0	0.0	0.0	0.0
Intangible Assets	321.1	298.9	239.7	229.5	253.1	173.2	17.0	31.1	33.9	0.0	0.0	0.0	0.0
Long-Term Investments	84.0	80.4	66.4	66.0	57.6	45.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	11.1	10.9	22.1	18.0	26.5	4.7	33.2	28.6	35.3	124.8	52.9	57.0	64.0
Total Long-Term Assets	1,365.9	1,443.9	1,161.4	1,071.6	1,090.5	611.8	527.7	701.8	749.9	948.0	703.1	651.3	590.0
Total Assets	2,316.6	2,408.0	2,013.0	1,937.2	1,854.6	1,039.8	994.2	1,193.9	1,261.8	1,588.1	1,726.8	1,758.7	1,561.2

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	607.3	614.8	618.9	630.3	612.3	607.1	568.4	585.5	537.8	537.2
Goodwill	348.6	348.6	344.0	348.9	343.9	342.6	247.7	247.7	229.1	228.1
Intangible Assets	260.7	273.5	286.2	298.9	308.5	321.1	229.6	239.7	213.4	222.3
Long-Term Investments	88.8	87.0	84.2	80.4	83.5	84.0	80.2	76.2	67.5	68.1
Other Long-Term Assets	17.9	12.2	11.3	10.9	11.1	11.1	12.1	-40.3	8.0	8.0
Total Long-Term Assets	1,323.1	1,336.1	1,344.5	1,443.9	1,359.3	1,365.9	1,137.9	1,161.4	1,066.3	1,074.7
Total Assets	2,305.2	2,338.2	2,293.1	2,408.0	2,343.6	2,316.6	2,000.3	2,013.0	1,976.9	1,933.0

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Accounts Payable	334.5	143.7	146.8	272.7	213.2	63.9	0.0	0.0	33.9	16.1	12.8	16.5	22.3
Short-Term Debt	19.7	19.5	39.0	20.1	20.8	15.3	7.9	5.6	4.7	0.3	7.3	0.3	0.4
Other Current Liabilities	93.9	265.0	258.0	144.9	74.2	59.0	120.3	124.0	75.0	65.0	111.9	114.2	90.5
Current Liabilities	499.9	484.4	488.9	437.7	331.2	224.2	128.9	129.7	118.3	99.4	189.6	207.1	175.7

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	113.1	130.2	111.0	143.7	133.1	135.4	146.2	146.8	129.6	126.0
Short-Term Debt	19.9	19.9	19.1	19.5	20.3	19.7	18.9	39.0	36.9	37.8
Other Current Liabilities	265.1	264.8	265.6	265.0	276.4	287.7	226.4	258.0	238.1	235.6
Current Liabilities	464.5	468.4	450.6	484.4	497.4	499.9	465.8	488.9	447.1	440.9

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Long-Term Debt	121.1	183.6	91.4	74.6	89.5	75.6	25.0	0.0	0.0	0.0	0.0	0.0	0.0
Capital Leases	69.4	82.0	90.9	94.7	110.3	90.8	32.9	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	47.7	118.7	22.7	30.4	31.7	26.8	2.9	0.2	0.2	21.0	40.3	35.3	13.1
Total Liabilities	857.4	916.5	717.1	651.3	557.1	427.8	183.9	159.2	145.9	276.7	274.7	285.4	227.2

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	170.0	193.6	183.5	183.6	195.6	190.5	106.1	91.4	116.4	69.4
Capital Leases	90.8	92.4	81.6	82.0	94.8	69.4	66.1	71.4	84.8	88.3
Def. Tax Liability	21.6	22.8	25.9	118.7	47.2	47.7	21.6	22.7	25.1	26.3
Total Liabilities	788.1	818.2	793.3	916.5	860.3	857.4	706.1	637.6	699.9	647.4

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Common Stock	8.5	8.5	8.1	7.9	7.8	0.6	2.8	2.8	2.8	0.0	0.0	0.0	0.0
Retained Earnings	-566.5	-527.2	-579.1	-555.8	-535.6	-403.7	-220.8	16.9	106.9	317.3	531.6	545.4	455.6
Comprehensive Income	22.2	14.5	22.3	27.5	20.4	-1.5	-30.3	-32.3	-31.0	-33.0	-25.6	-14.2	-2.4
Total Common Equity	1,459.2	1,491.5	1,295.9	1,285.9	1,297.6	612.0	810.3	1,034.8	1,115.9	1,311.3	1,211.3	1,212.0	1,097.4

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	8.6	8.6	8.5	8.5	8.5	8.5	8.1	8.1	8.0	7.9
Retained Earnings	-481.3	-495.3	-513.3	-527.2	-550.2	-566.5	-581.8	-579.1	-566.7	-552.8
Comprehensive Income	14.3	14.3	14.4	14.5	22.1	22.2	22.3	22.3	27.4	27.4
Total Common Equity	1,517.1	1,520.0	1,499.7	1,491.5	1,483.3	1,459.2	1,294.1	1,295.9	1,277.0	1,285.6

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Total Debt		210.2	203.0	110.9	94.7	110.3	90.8	32.9	5.6	4.7	0.3	7.3	0.3	0.4
Book Value		1,459.2	1,491.5	1,295.9	1,285.9	1,297.6	612.0	810.3	1,034.8	1,115.9	1,311.3	1,452.1	1,473.2	1,334.0

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		1,517.1	1,520.0	1,499.7	1,491.5	1,483.3	1,459.2	1,294.1	1,295.9	1,277.0	1,285.6

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Income	-13.7	51.7	51.9	-23.4	-20.1	-131.9	-307.0	-64.8	51.3	-159.5	-156.1	106.1	229.3	350.8
Depreciation & Amortization	181.1	192.1	163.5	172.3	139.8	123.9	113.7	122.5	111.3	122.1	114.2	109.0	90.0	78.2
Stock-Based Compensation	22.2	29.2	0.0	19.6	18.5	54.2	269.5	42.9	10.6	13.8	16.0	28.4	38.4	7.2
Change Working Capital	-69.1	-18.5	-49.9	-17.2	-42.3	-9.3	19.5	-9.4	-51.3	40.7	94.3	179.1	-68.6	-160.7
Change In Accounts Receivable	-51.6	41.6	-17.3	-34.9	-97.8	-20.3	38.5	-24.2	-63.7	21.3	70.4	140.7	-43.3	-82.0
Change In Accounts Payable	1.5	-65.1	-11.1	34.6	35.5	5.4	-25.2	18.9	15.3	7.3	-3.5	-3.0	5.0	3.4
Change In Inventories	4.5	-8.9	4.9	10.6	-26.0	0.9	2.8	-6.8	-2.9	12.1	27.4	41.5	-30.3	-82.0
Other Non-cash Items	218.5	-25.0	9.7	-2.5	-14.3	-19.9	-4.7	8.3	-139.9	-7.9	-51.7	0.3	51.8	-1.8
Cash from Operations	108.4	0.0	0.0	138.3	80.2	16.1	70.4	81.2	-32.6	24.8	-10.8	427.8	368.9	277.4

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	5.8	14.0	18.0	13.9	23.0	16.3	15.3	-2.7	-12.4	-13.9
Depreciation & Amortization	53.8	46.2	46.7	45.4	42.3	40.4	40.6	40.1	62.9	37.4
Stock-Based Compensation	0.0	0.0	0.0	7.0	0.0	0.0	0.0	0.0	4.9	4.9
Change Working Capital	-3.3	4.1	-12.3	-7.0	30.6	-1.9	-70.7	-8.0	-20.2	29.8
Change In Accounts Receivable	16.1	10.5	-22.7	37.8	11.4	5.1	-63.1	29.3	-38.1	20.2
Change In Accounts Payable	-30.3	-17.5	21.1	-38.4	8.5	-8.5	3.4	-14.6	5.3	7.2
Change In Inventories	3.8	-3.7	-4.0	-5.0	20.3	-7.8	9.8	-17.3	11.2	0.9
Other Non-cash Items	3.0	0.1	-0.9	-4.9	6.1	1.0	1.1	1.5	0.0	1.8
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	32.8	58.8

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Capital Expenditure	-131.2	-112.4	-143.6	-122.1	-89.9	-81.5	-112.4	-104.1	-19.7	-21.9	-42.1	-99.7	-173.0	-184.5
Acquisitions	-50.7	5.0	-29.1	-28.7	0.0	189.7	-0.6	-47.9	0.0	0.0	-150.4	-78.7	0.0	0.0
Investments	26.4	0.0	0.0	0.0	0.0	0.0	-2.3	-20.1	-84.0	-123.0	-1.0	-0.9	-1.5	-1.8
Sales of Investment	0.6	0.0	0.0	0.6	11.4	0.0	2.8	46.7	143.8	53.8	11.1	0.0	0.0	0.0
Other Investing Activities	-23.5	0.0	0.0	2.0	7.3	3.8	15.6	-26.6	-29.6	13.5	3.6	4.6	0.8	48.8
Cash from Investing	-181.4	0.0	0.0	-148.2	-71.2	112.0	-96.8	-151.9	10.4	-77.7	-178.9	-174.7	-173.6	-137.5

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	-33.9	-24.2	-21.2	-33.1	-44.4	-32.1	-36.4	-30.7	-37.5	-26.7
Acquisitions	0.0	0.0	5.0	0.0	0.0	0.5	-29.6	0.0	-20.2	-0.9
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.3	26.7
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3	0.3
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3	-26.7
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-57.4	-27.3

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Debt Repaid	-187.1	0.0	0.0	-15.1	-1.0	-1.2	-1.8	-3.3	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	309.0	203.0	92.2	31.3	-14.6	20.6	59.7	30.6	0.9	4.4	-7.0	7.0	-0.1	0.4
Issuance of Common Stock	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	-14.4	-40.1	-14.2	-20.0	-13.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	-8.3	0.0	0.0	0.0	-7.3	-4.1	0.0	0.0	0.0	-50.2	-79.0	-92.8	-69.3	-11.5
Other Financing Activities	-12.5	0.0	0.0	-14.2	-4.3	-1.9	1.2	25.2	-7.9	-2.3	-17.8	-48.4	-46.4	121.7
Cash from Financing	33.3	0.0	0.0	-49.3	-25.6	-7.2	-0.6	21.9	-7.9	-52.5	-96.8	-141.2	-115.8	110.2

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	-63.8	49.9
Debt Issued	189.9	-23.6	10.8	-0.4	-12.9	5.8	85.2	34.1	19.8	96.4
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	-25.1	-5.0	-10.0	-14.2	0.0	0.0	0.0	-10.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.3	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.9	-2.2
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-79.2	47.7

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Change in Cash		-45.4	12.8	31.5	-65.3	-21.4	119.1	-26.4	-48.2	-26.8	-106.5	-282.8	113.0	84.4	252.0
Closing Cash Balance		135.5	197.5	184.7	153.2	218.5	239.8	120.7	147.1	186.2	213.0	319.5	602.4	489.4	404.9

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		-1.1	-8.9	27.3	-4.5	17.7	31.5	-29.1	11.4	-103.8	76.1
Closing Cash Balance		197.5	198.6	207.5	180.2	184.7	167.0	135.5	164.5	153.2	257.0

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Free Cash Flow		-22.9	97.8	25.9	16.2	-9.7	-65.4	-42.0	-22.9	-52.4	2.9	-53.0	328.0	195.9	92.9
Real Free Cash Flow		-45.1	68.6	25.9	-3.4	-28.2	-119.5	-311.5	-65.7	-63.0	-11.0	-68.9	299.6	157.5	85.7

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		23.2	39.0	27.2	8.4	53.0	23.3	-49.5	-0.8	-4.7	32.2
Real Free Cash Flow		23.2	39.0	27.2	1.4	53.0	23.3	-49.5	-0.8	-9.6	27.3