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

Cracker Barrel Old Country Store, Inc.

CBRL

Valuace

Růst

Zdraví

Cena

$ 28.07

-2.20 (-5.98%)

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	3,361.2	3,483.7	3,470.8	3,442.8	3,267.8	2,821.4	2,522.8	3,072.0	3,030.4	2,926.3	2,912.4	2,842.3	2,683.7	2,644.6	2,580.2	2,434.4	2,404.5
Cost of Revenues	2,509.0	2,335.7	2,359.2	2,336.3	2,199.0	1,848.4	1,704.9	2,009.8	1,991.2	1,908.4	1,934.4	1,916.6	1,839.4	1,817.2	1,778.9	772.5	745.8
Gross Profit	852.2	1,148.0	1,111.6	1,106.5	1,068.8	973.1	817.9	1,062.1	1,039.2	1,017.9	978.0	925.7	844.3	827.4	801.3	1,662.0	1,658.7

Revenue	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Revenues	874.8	797.2	868.0	821.1	949.4	845.1	894.4	817.1	935.4	823.8
Cost of Revenues	825.9	549.7	581.3	552.1	636.2	566.1	607.3	754.3	852.1	560.0
Gross Profit	48.9	247.5	286.7	269.1	313.3	279.0	287.1	62.9	83.3	263.8

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	174.1	157.4	147.8	147.0	152.8	143.8	141.4	143.0	147.5	129.4	143.3	146.2	1,495.4	1,491.2
Depreciation & Amortization	133.1	135.0	111.7	164.3	116.3	121.3	118.2	107.5	93.7	86.3	78.2	73.0	68.4	66.1	64.5	62.8	61.0
Total Operating Expenses	865.2	1,093.0	1,066.5	971.9	915.8	824.1	761.7	779.3	745.6	704.7	697.5	670.9	635.9	625.9	610.3	1,495.4	1,491.2
Operating Income	-13.1	55.0	45.1	120.6	153.0	148.9	56.2	282.8	293.6	313.2	280.5	254.9	208.4	201.5	191.0	167.2	164.7

Operating Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
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	0.0	0.0
Depreciation & Amortization	30.5	33.4	35.0	34.2	33.4	32.3	29.0	28.3	27.8	26.7
Total Operating Expenses	48.0	280.3	282.7	254.2	284.1	271.9	264.9	54.5	52.5	763.7
Operating Income	0.9	-32.8	4.0	14.9	29.1	7.1	22.2	8.4	30.8	11.4

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	17.0	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	17.4	20.5	20.9	17.0	9.6	56.1	22.3	16.5	15.2	14.3	14.1	16.7	17.6	35.7	44.7	51.5	49.0
Other Expense	-14.7	-17.3	-20.9	-17.0	-9.6	161.6	25.1	-16.5	-15.2	-14.3	-14.1	-16.7	-17.6	-35.7	-44.7	0.6	-2.8
IBT	-27.8	37.7	24.2	103.6	143.4	310.6	81.3	266.4	278.4	298.9	266.4	238.2	190.8	165.8	146.3	115.7	115.7
Income Tax Expense	-23.7	-8.7	-16.7	4.6	11.5	56.0	-28.7	43.0	30.8	97.0	77.1	74.3	58.7	48.5	43.2	30.5	30.5
Net Income	-4.0	46.4	40.9	99.1	131.9	254.5	110.0	223.4	247.6	201.9	189.3	163.9	132.1	117.3	103.1	85.2	85.3

Net Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	4.0	3.7	4.7	5.0	5.0	5.8	5.7	5.2	5.1	4.9
Other Expense	-4.5	-3.7	-1.5	-5.0	-5.0	-5.8	-5.7	-5.2	-5.1	-4.9
IBT	-3.6	-36.5	2.5	9.9	24.1	1.2	16.5	-24.5	25.7	6.5
Income Tax Expense	-4.9	-11.9	-4.3	-2.7	1.9	-3.6	-1.7	-15.3	-0.8	1.0
Net Income	1.3	-24.6	6.8	12.6	22.2	4.8	18.1	-9.2	26.5	5.5

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	$4.47	$5.69	$10.74	$4.61	$9.29	$10.31	$8.40	$7.91	$6.85	$5.55	$4.95	$4.47	$3.70	$3.71
EPS Diluted	$0.00	$0.00	$0.00	$4.45	$5.67	$10.71	$4.61	$9.27	$10.29	$8.37	$7.86	$6.82	$5.51	$4.90	$4.40	$3.61	$3.62
Shares Outstanding	22.3	22.5	22.2	22.2	23.2	23.7	23.9	24.0	24.0	24.0	23.9	23.9	23.8	23.7	23.1	23.0	23.0
Diluted Shares Outstanding	22.5	22.5	22.3	22.3	23.2	23.8	23.9	24.1	24.1	24.1	24.1	24.0	24.0	23.9	23.4	23.6	23.6

Per Share Data	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Shares Outstanding	22.3	22.3	22.3	22.3	22.3	22.2	22.2	22.2	22.2	22.2
Diluted Shares Outstanding	22.5	22.3	22.5	22.5	22.5	22.4	22.4	22.2	22.3	22.3

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	12.0	39.6	12.0	25.1	45.1	144.6	437.0	36.9	114.7	161.0	151.0	265.5	119.4	121.7	152.0	52.3	47.7
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	0.0
Total Cash & ST Investments	12.0	39.6	12.0	25.1	45.1	144.6	437.0	36.9	114.7	161.0	151.0	265.5	119.4	121.7	152.0	52.3	47.7
Accounts Receivable	49.1	35.1	49.1	30.4	32.2	27.4	20.2	22.8	19.5	22.4	35.6	18.1	25.7	15.9	14.6	20.2	13.5
Inventory	181.0	180.6	181.0	189.4	213.2	138.3	139.1	155.0	156.3	156.4	152.3	153.1	165.4	146.7	143.3	141.5	144.1
Other Current Assets	36.1	57.8	36.1	72.6	26.7	43.3	46.8	27.8	16.3	16.0	14.6	14.2	12.0	12.6	11.4	52.1	44.5
Total Current Assets	278.2	313.1	278.2	282.3	317.3	353.6	643.0	242.4	306.8	358.9	355.7	456.8	329.6	302.2	337.3	245.9	236.3

Current Assets	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Cash And Equivalents	39.6	9.8	10.3	11.5	12.0	11.9	12.6	13.9	25.1	22.5
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	39.6	9.8	10.3	11.5	12.0	11.9	12.6	13.9	25.1	22.5
Accounts Receivable	47.9	53.1	51.0	39.9	49.1	56.5	41.5	32.2	30.4	32.1
Inventory	180.6	168.7	173.0	201.9	181.0	175.3	172.7	207.3	189.4	184.8
Other Current Assets	45.0	45.2	45.9	57.0	36.1	35.4	41.0	34.3	72.6	33.7
Total Current Assets	313.1	276.8	280.3	310.4	278.2	279.0	267.8	287.7	282.3	273.0

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	1,810.7	1,773.1	1,810.7	1,861.3	1,903.1	1,954.3	1,822.0	1,169.0	1,149.1	1,098.1	1,080.2	1,052.6	1,043.3	1,026.4	1,022.4	1,009.2	1,004.1
Goodwill	0.0	0.0	0.0	4.7	4.7	4.7	4.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	24.4	24.4	24.4	23.4	21.2	21.3	21.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	0.0	0.0	0.0	-74.3	0.0	-98.6	0.0	89.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	48.2	51.4	48.2	46.4	-31.6	57.8	53.6	80.8	85.9	59.9	61.7	74.0	52.1	55.4	44.1	33.8	51.7
Total Long-Term Assets	1,883.3	1,848.8	1,883.3	1,935.8	1,977.6	2,038.1	1,901.2	1,338.8	1,220.6	1,163.1	1,141.9	1,119.4	1,102.6	1,086.1	1,081.7	1,065.0	1,055.8
Total Assets	2,161.5	2,161.9	2,161.5	2,218.1	2,294.9	2,391.7	2,544.3	1,581.2	1,527.4	1,521.9	1,497.7	1,576.2	1,432.2	1,388.3	1,419.0	1,310.9	1,292.1

Long-Term Assets	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Property, Plant & Equipment	1,773.1	1,793.3	1,798.9	1,812.7	1,810.7	1,805.7	1,843.2	1,859.8	1,861.3	1,867.0
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	4.7	4.7	4.7	4.7
Intangible Assets	24.4	24.4	24.4	24.4	24.4	24.5	24.5	24.5	23.4	22.1
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-74.3	0.0
Other Long-Term Assets	51.4	44.6	46.0	45.5	48.2	47.9	44.8	42.9	46.4	46.7
Total Long-Term Assets	2,112.2	1,862.2	1,869.3	1,882.6	1,883.3	1,878.1	1,917.3	1,931.9	1,935.8	1,940.4
Total Assets	2,425.3	2,139.0	2,149.6	2,193.0	2,161.5	2,157.1	2,185.1	2,219.6	2,218.1	2,213.5

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	162.3	169.8	162.3	165.5	169.9	135.2	103.5	132.2	122.3	118.4	132.5	133.1	98.5	110.6	101.3	99.7	116.2
Short-Term Debt	49.9	149.2	49.9	92.7	54.7	50.6	81.7	-81.7	0.2	3.5	-64.0	-395.2	25.0	-44.1	-37.7	0.1	6.8
Other Current Liabilities	154.5	306.6	113.1	96.9	184.1	186.4	171.1	260.3	165.8	181.6	236.3	648.7	171.1	205.4	217.8	134.7	159.0
Current Liabilities	454.2	625.6	454.2	489.0	502.3	465.3	451.1	392.5	364.6	375.8	368.8	445.6	344.4	316.1	319.1	267.1	309.5

Current Liabilities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Accounts Payable	169.8	121.1	143.2	159.6	162.3	137.7	136.4	143.3	165.5	132.0
Short-Term Debt	200.1	0.0	0.0	0.0	49.9	51.8	0.0	57.5	92.7	0.0
Other Current Liabilities	166.1	301.9	311.1	288.5	113.1	256.7	296.1	260.7	96.9	283.6
Current Liabilities	625.6	423.0	454.2	448.1	454.2	446.2	458.8	461.9	489.0	449.2

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,152.6	979.5	1,152.6	1,117.3	1,145.4	1,075.6	1,542.6	400.0	400.0	400.0	400.0	400.0	375.0	400.0	525.0	550.1	573.7
Capital Leases	725.8	644.0	725.8	702.4	722.2	748.3	632.6	129.4	0.0	0.0	0.0	0.0	0.0	120.1	114.9	0.0	0.0
Def. Tax Liability	67.7	0.0	67.7	74.3	80.2	98.6	27.7	44.1	52.2	65.4	53.7	50.0	57.7	56.5	63.2	68.3	57.1
Total Liabilities	1,721.3	1,700.2	1,721.3	1,734.3	1,783.4	1,728.1	2,125.9	976.5	945.6	977.4	971.2	1,037.9	903.6	904.3	1,036.3	1,042.9	1,100.5

Long-Term Liabilities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Long-Term Debt	979.5	1,142.5	1,127.1	1,194.2	1,152.6	1,153.5	1,141.8	1,172.2	1,117.3	1,155.7
Capital Leases	644.0	653.1	655.7	667.2	725.8	681.3	689.5	696.9	702.4	711.2
Def. Tax Liability	312.0	0.0	0.0	0.0	67.7	0.0	0.0	74.1	74.3	79.6
Total Liabilities	1,963.6	1,669.7	1,688.6	1,752.3	1,721.3	1,730.5	1,723.1	1,759.4	1,734.3	-19,939.0

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	0.2	461.7	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2
Retained Earnings	427.4	0.0	427.4	479.7	511.3	663.4	438.5	561.7	532.8	492.8	488.5	485.7	493.2	438.7	374.9	298.8	234.0
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	-20.3	-6.9	4.7	-4.2	-13.7	-3.7	-4.7	-6.6	-21.2	-38.0	-48.8
Total Common Equity	440.1	461.7	440.1	483.8	511.5	663.6	418.4	604.7	581.8	544.5	526.4	538.3	528.6	484.0	382.7	268.0	191.6

Total Common Equity	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Common Stock	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	22,152.4
Retained Earnings	451.0	449.9	443.0	426.5	427.4	414.9	453.2	456.0	479.7	471.2
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	461.7	469.3	460.9	440.7	440.1	426.6	462.0	460.3	483.8	22,152.4

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,202.5	1,128.7	1,202.5	1,117.3	1,200.1	1,075.6	1,542.6	400.0	400.0	400.0	400.0	400.0	375.0	400.0	525.0	550.3	573.7
Book Value		440.1	461.7	440.1	483.8	511.5	663.6	418.4	604.7	581.8	544.5	526.4	538.3	528.6	484.0	382.7	268.0	191.6

Other		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		461.7	469.3	460.9	440.7	440.1	426.6	462.0	460.3	483.8	22,152.4

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	40.9	46.4	40.9	99.1	131.9	254.5	-32.5	223.4	247.6	201.9	189.3	163.9	132.1	117.3	103.1	85.2	85.3
Depreciation & Amortization	118.1	124.1	124.5	117.2	116.3	121.3	118.2	107.5	93.7	86.3	78.2	73.0	68.4	66.1	64.5	62.8	61.0
Stock-Based Compensation	10.3	11.7	10.3	9.0	8.2	8.7	6.4	8.2	7.0	5.8	10.6	11.5	6.7	15.5	9.9	5.7	8.1
Change Working Capital	-99.3	-69.5	-99.3	-54.6	-117.0	74.3	-96.6	13.4	-24.8	21.1	-13.9	78.8	-34.7	5.6	39.7	-17.3	50.3
Change In Accounts Receivable	-12.5	1.4	-7.5	3.4	-2.0	-7.0	3.1	-3.3	-1.4	1.3	-1.3	4.7	-6.8	-1.3	-2.3	1.3	-0.8
Change In Accounts Payable	-3.2	7.6	-3.2	-4.4	34.7	31.7	-30.6	9.9	3.9	-14.1	-0.6	34.6	-12.2	9.4	1.6	-16.5	24.1
Change In Inventories	8.4	0.4	8.4	23.9	-74.9	0.8	16.1	1.3	0.1	-4.1	0.8	12.4	-18.7	-3.4	-1.7	2.5	-6.7
Other Non-cash Items	157.9	106.2	92.6	61.5	-1.2	56.7	205.9	14.4	2.1	-8.1	7.1	9.7	8.0	2.8	-5.1	-6.0	7.4
Cash from Operations	169.0	0.0	0.0	250.5	205.3	301.9	161.0	362.8	330.6	320.8	271.4	334.1	177.6	208.5	219.8	138.2	212.1

Cash Flow From Operating Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Income	1.3	-24.6	6.8	12.6	22.2	4.8	18.1	-9.2	26.5	5.5
Depreciation & Amortization	33.7	33.4	31.9	34.2	33.4	32.3	32.2	28.3	27.8	29.9
Stock-Based Compensation	1.6	-0.9	0.0	1.6	3.9	2.6	1.1	2.9	4.6	1.6
Change Working Capital	-3.9	-79.2	25.7	-43.6	18.6	-62.6	2.9	-31.1	-1.1	-70.0
Change In Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	-7.5	0.0	-12.5	0.0
Change In Accounts Payable	-31.2	-12.4	48.7	-22.0	-16.4	-2.7	24.6	1.3	-6.9	-22.2
Change In Inventories	28.8	-28.6	-11.9	4.3	28.9	-21.0	-5.7	-2.6	34.6	-17.9
Other Non-cash Items	18.6	17.9	37.9	18.3	20.0	18.4	15.2	107.5	19.9	15.6
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-128.2	-158.6	-128.3	-125.4	-97.1	-70.1	-296.0	-137.5	-151.6	-110.1	-113.4	-90.5	-90.6	-74.0	-80.2	-77.7	-69.9
Acquisitions	0.1	0.0	0.0	1.1	-1.5	-1.5	-33.0	-89.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-89.1	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	89.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.8	0.0	0.0	1.6	0.1	150.0	171.8	-14.9	0.4	0.5	0.8	1.9	1.7	0.6	0.6	8.2	0.3
Cash from Investing	-124.3	0.0	0.0	-124.3	-98.5	78.3	-157.2	-241.6	-151.2	-109.6	-112.5	-88.6	-88.8	-73.4	-79.5	-69.5	-69.6

Cash Flow From Investing Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Capital Expenditure	-26.8	-35.5	-45.5	-36.6	-38.1	-39.0	-47.5	-29.4	-26.7	-24.6
Acquisitions	0.0	0.0	0.1	0.0	0.0	0.0	-0.1	0.0	0.1	0.0
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	0.0	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-142.9	0.0	0.0	-10.1	-185.1	-924.6	-252.0	-400.0	0.0	0.0	0.0	-406.3	0.0	-125.2	-25.1	-717.3	-67.9
Debt Issued	228.1	-73.8	85.2	-72.7	309.7	457.5	1,394.6	800.0	400.0	400.0	400.0	431.3	-25.0	0.1	-0.1	693.8	641.6
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	383.3	799.2	0.0	0.0	0.0	0.0	413.9	-8.5	6.5	17.6	707.5	0.0
Repurchase of Common Stock	-1.6	-1.4	-1.6	-17.4	-131.5	-35.0	-55.0	0.0	-14.8	-14.7	-14.7	-12.5	-12.5	-3.6	-14.9	-33.6	-62.5
Dividends Paid	-116.1	0.0	0.0	-116.1	-114.8	-31.7	-94.5	-193.5	-207.2	-196.9	-255.5	-95.7	-71.5	-45.4	-22.4	-19.8	-18.5
Other Financing Activities	154.4	0.0	0.0	-2.4	225.3	-64.7	-1.3	394.5	-3.8	10.4	-3.2	1.2	1.2	2.3	4.2	-1.0	42.5
Cash from Financing	-57.8	0.0	0.0	-146.1	-206.2	-672.6	396.3	-199.0	-225.7	-201.1	-273.4	-99.3	-91.2	-165.3	-40.6	-64.2	-106.4

Cash Flow From Financing Activities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	1,179.6	37.1	15.3	-67.1	-8.3	-2.8	63.5	-87.9	112.4
Issuance of Common Stock	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	-0.1	-1.5
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	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	0.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-13.1	27.6	-13.1	-20.0	-99.5	-292.4	400.1	-77.8	-46.3	10.0	-114.5	146.1	-2.4	-30.2	99.7	4.6	36.1
Closing Cash Balance		12.0	39.6	12.0	25.1	45.1	144.6	437.0	36.9	114.7	161.0	151.0	265.5	119.4	121.7	152.0	52.3	47.7

Cash position		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Change in Cash		-0.4	-30.7	29.8	-0.5	-1.2	-0.5	0.2	-0.8	-1.3	-11.2
Closing Cash Balance		8.6	8.9	39.6	9.8	10.3	11.5	12.0	11.9	12.6	13.9

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		40.8	60.3	40.7	125.1	108.1	231.8	-135.0	225.3	179.0	210.7	158.0	243.6	87.1	134.5	139.7	60.5	142.2
Real Free Cash Flow		30.5	48.5	30.4	116.0	100.0	223.0	-141.4	217.1	172.0	204.8	147.4	232.1	80.4	119.0	129.7	54.8	134.1

Free Cash Flow		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Free Cash Flow		24.5	-88.9	56.8	-13.6	60.0	-43.3	22.1	8.2	50.9	-40.4
Real Free Cash Flow		22.9	-88.0	56.8	-15.2	56.1	-46.0	20.9	5.3	46.3	-42.1