All values in millions of USD

Cash Flow Overview - 2025 Q2

Operating Activities

Net Income: $523.8
Depreciation & Amortization: $105.2
Other Adjustments: $212.0
Working Capital Changes: $-169.8
Net Cash from Operations: $637.2

Investing Activities

Capital Expenditures: $-192.8
Acquisitions: $-3.3
Investments: -
Other Investing: -
Net Cash from Investing: $-196.1

Financing Activities

Debt Issuance/Payments: $-1.0
Dividends Paid: $-182.2
Share Repurchases: $-306.1
Other Financing: $-23.5
Net Cash from Financing: $-437.6
Beginning Cash $68.1
Net Change in Cash $3.5
FX Effect on Cash -
Ending Cash $73.9

Cash Flow Composition (Sankey)

All values in millions USD

Cash Flow Visualization

Cash Flow Statement

Item 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2
Operating Activities
Net Income $523.8 $-370.6 $629.1 $-1,182.4 $892.8
Depreciation & Amortization $105.2 $105.9 $119.0 $109.2 $111.6
Change in Working Capital $-169.8 $-25.1 $-94.3 $176.7 $-191.5
Net Cash from Operating Activities $637.2 $594.7 $685.2 $1,181.8 $690.5
Investing Activities
Capital Expenditures $-192.8 $-282.6 $-228.4 $-327.8 $-375.3
Acquisitions $-3.3 $405.3 $-12.5 $-164.3 $-13.0
Change in Investments - - - - -
Net Cash from Investing Activities $-196.1 $123.4 $-240.6 $-480.2 $-377.4
Financing Activities
Debt Issuance (Repayment) $-1.0 $-1.0 $-401.7 $-2.1 $-552.2
Dividends Paid $-182.2 $-180.5 $-182.7 $-183.3 $-185.3
Stock Repurchase $-306.1 $-455.7 $-218.9 $-249.2 $-200.0
Net Cash from Financing Activities $-437.6 $-723.0 $-434.8 $-711.0 $-393.0
Cash Summary
Net Change in Cash $3.5 $-4.9 $9.8 $-9.4 $-79.9
Beginning Cash Position $68.1 $73.7 $64.6 $73.8 $152.4
FX Effect on Cash - - - - -
Ending Cash Position $73.9 $68.1 $73.7 $64.6 $73.8