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

Compañía Cervecerías Unidas S.A.

CCU

Valuace

Růst

Zdraví

Cena

$ 11.60

-0.18 (-1.28%)

Výsledovka

Rozvaha

Peněžní toky

V miliardách (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	2,882.2	2,766.7	2,904.6	2,565.6	2,711.4	2,484.7	1,857.6	1,822.5	1,783.3	1,698.4	1,558.9	1,498.4	1,298.0	1,197.2	1,075.7	969.6	838.3
Cost of Revenues	1,603.2	1,538.5	1,591.0	1,378.6	1,514.9	1,291.6	984.0	908.3	860.0	798.7	741.8	685.1	604.5	536.7	493.1	450.6	383.8
Gross Profit	1,279.0	1,228.1	1,313.6	1,186.9	1,196.5	1,193.2	873.6	914.2	923.3	899.6	817.1	813.3	693.4	660.5	582.6	519.0	454.4

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	826.0	658.6	579.9	817.7	968.1	665.8	524.6	746.0	572.6	686.7
Cost of Revenues	446.0	378.7	343.1	435.5	505.0	377.5	314.5	393.9	308.3	368.4
Gross Profit	380.0	279.9	236.8	382.2	463.1	288.3	210.1	352.1	264.3	318.3

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	667.4	691.6	600.0	704.8	464.5	466.8	432.7	426.2	405.7	350.9	473.5	272.0	348.4	301.6
Depreciation & Amortization	80.8	147.7	0.0	104.1	23.1	7.6	-8.4	-25.3	-6.2	1.3	6.0	-14.2	-0.1	-0.5	6.4	22.4	6.2
Total Operating Expenses	1,076.7	1,025.0	1,051.0	947.0	969.0	883.4	687.0	694.3	682.0	669.6	620.6	614.7	538.6	469.3	407.0	328.2	292.4
Operating Income	202.3	203.1	262.6	240.0	218.8	330.5	175.2	234.0	472.8	227.2	192.3	213.4	184.0	191.3	176.7	169.4	162.0

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	142.4	267.4
Depreciation & Amortization	40.0	0.0	40.8	0.0	38.5	0.0	30.2	33.9	25.5	35.3
Total Operating Expenses	276.0	239.4	263.6	297.7	317.0	259.0	212.9	262.1	179.6	267.2
Operating Income	104.1	40.6	-26.8	84.4	146.1	29.3	-2.8	90.0	84.7	43.7

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	19.4	26.2	38.1	39.4	22.9	14.3	3.5	13.1	15.8	5.1	5.7	7.8	12.1	8.3	7.7	7.1	2.4
Interest Expense	71.3	76.0	97.2	77.0	75.9	35.7	25.3	27.7	23.6	24.2	20.3	23.1	23.0	15.8	17.1	7.3	10.7
Other Expense	-22.0	-98.3	-97.1	-136.8	-83.0	-28.8	-31.6	-48.3	224.7	-14.5	-11.5	7.3	23.5	-7.8	-5.1	-3.7	-6.2
IBT	180.3	104.8	165.5	103.2	135.7	301.7	143.6	185.6	458.2	196.5	170.3	190.6	167.5	167.6	161.1	179.7	147.6
Income Tax Expense	45.1	-25.7	-11.0	-15.3	0.3	82.6	35.4	40.0	136.1	48.4	30.2	50.1	46.7	34.7	37.1	44.9	27.7
Net Income	115.4	111.4	160.9	105.7	118.2	199.2	96.2	130.1	306.9	129.6	118.5	120.8	106.2	123.0	114.4	122.8	110.7

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	4.5	5.4	0.0	9.5	8.5	7.8	9.1	12.7	5.0	10.6
Interest Expense	20.0	20.3	10.2	20.8	28.7	27.7	21.4	19.4	16.2	10.8
Other Expense	-22.5	-32.2	52.0	-19.2	-42.7	-15.8	-18.3	-20.3	-46.9	-47.7
IBT	81.5	8.4	25.2	65.2	103.4	13.6	-21.1	69.6	27.6	8.4
Income Tax Expense	17.3	-12.3	36.4	3.7	21.3	-19.0	-27.9	14.6	-17.7	-4.2
Net Income	53.3	15.5	-11.2	57.8	74.2	29.5	5.0	52.2	41.7	9.5

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	$285.93	$639.60	$1,078.00	$520.44	$704.42	$1,661.10	$701.52	$641.18	$653.90	$575.04	$741.62	$716.69	$768.79	$693.39
EPS Diluted	$0.00	$0.00	$0.00	$285.93	$639.60	$1,078.00	$520.44	$704.42	$1,661.10	$701.52	$641.18	$653.90	$575.04	$741.62	$716.69	$768.79	$693.39
Shares Outstanding	0.2	0.2	0.2	0.4	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
Diluted Shares Outstanding	0.2	0.2	0.2	0.4	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

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	$112.93	$25.71
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$112.93	$25.71
Shares Outstanding	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.4	0.4
Diluted Shares Outstanding	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.4	0.4

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	636.5	707.1	618.2	597.1	265.6	396.4	196.4	319.0	170.0	133.8	192.6	214.8	408.9	102.3	177.7	151.6
Short Term Investments	8.4	0.8	3.3	12.0	14.0	7.3	6.2	11.0	10.7	8.4	13.6	1.0	4.5	1.2	3.9	2.3
Total Cash & ST Investments	645.0	719.0	621.5	609.0	279.6	403.7	202.6	330.0	180.8	142.2	206.2	215.8	408.9	103.6	177.7	151.6
Accounts Receivable	365.7	529.1	485.2	499.3	404.7	292.0	319.0	341.5	321.6	314.0	272.3	269.6	230.3	233.5	220.3	174.0
Inventory	462.9	485.3	441.2	497.0	366.7	242.9	242.4	236.9	210.6	207.7	181.9	175.2	153.1	141.9	128.5	108.4
Other Current Assets	38.9	37.9	53.8	16.6	15.8	11.8	12.7	11.7	10.8	9.9	17.7	18.6	409.6	16.4	364.9	294.7
Total Current Assets	1,512.4	1,771.3	1,601.7	1,661.9	1,091.4	960.0	789.3	941.0	730.3	681.4	684.3	685.4	818.5	495.9	542.5	446.3

Current Assets	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Cash And Equivalents	511.3	771.4	707.1	599.3	636.5	692.4	618.2	626.5	591.0	572.3
Short Term Investments	0.0	0.0	0.8	0.8	8.4	0.0	7.4	4.5	0.8	1.3
Total Cash & ST Investments	511.3	771.4	719.0	600.1	636.6	692.4	625.6	626.5	591.0	572.3
Accounts Receivable	357.9	442.2	529.1	435.8	264.0	437.8	464.1	443.9	362.5	406.5
Inventory	0.0	0.0	485.3	484.7	462.9	454.5	450.4	504.0	488.3	467.6
Other Current Assets	515.0	505.6	37.9	46.1	193.1	64.5	75.6	51.4	58.3	69.9
Total Current Assets	1,384.2	1,719.2	1,771.3	1,566.6	1,512.4	1,651.0	1,601.7	1,629.4	1,499.9	1,516.5

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	1,486.1	1,567.7	1,309.7	1,391.7	1,250.6	1,107.6	1,097.5	1,021.3	917.9	903.8	872.7	833.2	681.0	612.3	556.9	508.2
Goodwill	149.1	161.6	127.6	137.0	131.2	117.2	125.0	123.0	94.6	96.7	83.3	86.8	81.9	70.1	69.4	67.8
Intangible Assets	189.3	244.6	153.1	172.4	151.9	128.3	125.6	119.0	77.0	77.7	64.1	68.7	64.0	58.7	41.2	35.0
Long-Term Investments	203.8	139.7	149.6	140.9	138.1	131.1	136.1	142.0	101.2	64.6	50.1	32.0	17.6	17.3	40.1	42.6
Other Long-Term Assets	14.5	63.2	82.2	63.9	53.0	30.1	25.7	21.9	14.8	15.5	34.4	32.7	40.2	48.4	29.5	33.3
Total Long-Term Assets	2,167.0	2,218.5	1,822.3	1,933.1	1,755.4	1,565.3	1,564.4	1,464.9	1,245.9	1,190.2	1,139.0	1,083.5	909.2	830.6	755.9	705.4
Total Assets	3,679.4	3,989.7	3,423.9	3,595.1	2,846.8	2,525.3	2,353.7	2,405.9	1,976.2	1,871.6	1,823.4	1,768.9	1,727.7	1,326.4	1,298.5	1,151.7

Long-Term Assets	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Net Property, Plant & Equipment	1,454.1	1,499.4	1,567.7	1,494.8	1,486.1	1,434.0	1,309.7	1,381.7	1,352.0	1,333.3
Goodwill	150.0	159.7	161.6	152.8	149.1	148.2	127.6	142.9	137.5	134.8
Intangible Assets	235.4	244.4	244.6	204.7	189.3	183.5	153.1	179.0	172.8	168.5
Long-Term Investments	180.7	139.0	139.7	137.0	203.8	223.4	191.1	153.8	142.3	131.0
Other Long-Term Assets	108.6	152.4	-32.1	-40.0	138.8	159.2	12.3	92.4	102.1	113.4
Total Long-Term Assets	2,128.8	2,194.9	2,218.5	2,092.9	2,167.0	2,066.1	1,911.0	1,982.3	1,938.2	1,905.7
Total Assets	3,513.0	3,914.1	3,989.7	3,659.5	3,679.4	3,717.1	3,512.7	3,611.8	3,438.1	3,422.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	279.0	423.6	352.1	420.6	438.9	256.2	248.6	247.3	224.3	210.2	227.7	203.8	183.5	165.4	165.6	135.4
Short-Term Debt	196.0	149.1	83.0	174.7	90.4	50.4	54.0	42.6	28.1	42.5	31.2	52.7	120.5	42.3	76.1	12.8
Other Current Liabilities	184.1	245.0	241.7	200.5	251.8	213.7	179.3	353.3	99.8	95.5	83.7	81.5	288.6	75.4	274.7	224.1
Current Liabilities	659.8	860.0	687.5	797.2	781.1	521.5	483.3	645.7	468.7	442.3	388.7	378.3	409.1	314.5	350.8	237.0

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable	323.8	371.5	423.6	356.0	279.0	339.5	361.6	360.3	310.5	326.2
Short-Term Debt	161.2	163.9	149.1	173.3	196.0	65.2	83.0	85.0	87.6	144.6
Other Current Liabilities	160.5	261.4	245.0	198.4	155.5	237.3	233.6	236.7	188.3	219.5
Current Liabilities	645.5	796.9	860.0	759.5	659.8	665.6	687.5	687.4	593.5	713.0

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	1,211.7	1,265.4	1,259.0	1,197.8	483.2	440.1	261.8	228.0	161.0	117.9	136.9	134.5	142.8	209.0	171.0	220.1
Capital Leases	34.6	49.2	41.2	40.4	35.2	32.1	33.1	17.9	17.8	17.7	17.6	17.4	16.9	16.5	16.1	0.0
Def. Tax Liability	203.4	128.0	0.0	112.7	118.1	118.7	131.6	108.5	94.4	86.8	88.1	87.5	73.0	74.5	60.1	53.5
Total Liabilities	2,156.2	2,317.2	2,086.6	2,159.1	1,421.2	1,116.5	910.8	1,016.7	749.4	671.3	635.8	620.4	643.5	615.9	613.7	536.6

Long-Term Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Long-Term Debt	1,102.5	1,300.7	1,265.4	1,222.8	1,246.3	1,335.9	1,268.4	1,286.6	1,268.5	1,164.8
Capital Leases	0.0	53.5	49.2	46.1	34.6	35.2	34.1	41.7	43.7	42.8
Def. Tax Liability	0.0	128.0	128.0	103.8	114.4	211.2	175.1	131.1	122.1	109.5
Total Liabilities	1,902.6	2,237.9	2,317.2	2,136.2	2,067.2	2,181.6	2,175.3	2,148.0	2,027.1	2,029.9

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	562.7	562.7	562.7	562.7	562.7	562.7	562.7	562.7	562.7	562.7	562.7	562.7	562.7	231.0	0.0	0.0
Retained Earnings	913.9	965.8	895.9	843.0	832.2	921.8	902.9	868.5	716.5	657.6	598.3	537.9	491.9	430.3	373.1	311.8
Comprehensive Income	-52.5	-3.3	-240.2	-90.7	-87.3	-187.9	-137.5	-151.0	-178.1	-143.0	-103.2	-75.1	-65.9	-48.1	-35.2	-37.1
Total Common Equity	1,424.1	1,525.2	1,218.4	1,315.0	1,307.6	1,296.6	1,328.1	1,280.1	1,101.1	1,077.3	1,057.8	1,025.6	988.7	613.2	569.0	505.7

Total Common Equity	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Common Stock	562.7	562.7	562.7	562.7	562.7	562.7	562.7	562.7	562.7	562.7
Retained Earnings	986.7	994.7	965.8	928.7	913.9	911.4	895.9	875.0	870.3	872.2
Comprehensive Income	-72.6	-22.3	-3.3	-78.1	-52.5	-42.3	-240.2	-91.6	-135.9	-156.2
Total Common Equity	1,476.8	1,535.1	1,525.2	1,413.3	1,424.1	1,431.8	1,218.4	1,346.1	1,297.0	1,278.7

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		1,442.3	1,414.6	1,329.3	1,372.6	573.7	490.5	315.8	270.6	189.1	160.5	168.1	187.2	263.3	251.3	247.1	233.0
Book Value		1,523.2	1,672.5	1,337.4	1,436.0	1,425.5	1,408.8	1,442.9	1,389.1	1,226.8	1,200.3	1,187.5	1,148.5	1,084.2	710.5	684.8	615.1

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		133.6	141.1	147.3	110.1	99.1	103.8	119.0	117.6	114.0	113.6
Book Value		1,476.8	1,535.1	1,525.2	1,413.3	1,424.1	1,431.8	1,218.4	1,346.1	1,297.0	1,278.7

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	108.5	111.4	160.9	0.0	118.2	0.0	0.0	0.0	306.9	129.6	118.5	120.8	106.2	123.0	114.4	122.8	110.7
Depreciation & Amortization	132.3	147.7	153.3	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
Stock-Based Compensation	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
Change Working Capital	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
Change In Accounts Receivable	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
Change In Accounts Payable	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
Change In Inventories	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 Non-cash Items	187.0	-31.8	-26.8	294.1	-118.2	0.0	0.0	0.0	-306.9	132.6	189,895.9	98.7	67.4	71.1	24.4	-122.8	48.6
Cash from Operations	233.7	0.0	0.0	294.1	118.2	293.4	280.7	242.3	306.9	262.2	190,014.3	219.5	173.6	194.2	138.8	122.8	159.3

Cash Flow From Operating Activities	4-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Income	53.3	-11.2	57.8	74.2	29.5	5.0	52.2	41.7	9.5
Depreciation & Amortization	40.0	45.3	39.7	45.3	36.3	71.5	0.0	25.5	35.3
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	23.9	-66.3	32.9	34.7	-19.2	-111.2	69.1	72.2	13.8
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	88.4	58.6

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-159.9	-149.2	-152.9	-124.4	-203.6	-171.9	-122.8	-140.5	-131.4	-125.8	-128.9	-131.7	-230.1	-124.6	-117.8	-77.8	-64.4
Acquisitions	10.5	2.8	-0.6	-4.0	-36.5	-5.8	-19.0	-21.0	-65.3	-49.4	-29.3	-37.4	-15.2	-14.6	-19.5	-5.7	-10.6
Investments	-13.6	-10.4	0.0	0.0	0.0	0.0	0.0	-11.0	0.0	-49.3	0.0	-42.2	0.0	0.0	0.0	0.0	0.0
Sales of Investment	4.9	0.0	0.0	0.0	0.0	0.0	0.0	11.2	0.0	1.1	0.0	42.9	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	36.5	0.0	0.0	-8.9	3.6	-1.3	1.3	17.0	-2.2	49.8	3.2	2.6	6.3	2.2	2.9	7.3	9.7
Cash from Investing	-125.8	0.0	0.0	-137.2	-236.5	-179.0	-140.5	-144.2	-199.0	-173.6	-155.0	-165.8	-239.0	-136.9	-134.3	-76.2	-65.3

Cash Flow From Investing Activities	4-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Capital Expenditure	-40.3	-32.8	-28.5	-38.6	-33.7	-36.2	-44.4	-29.8	-46.1
Acquisitions	0.0	0.0	0.0	0.0	0.0	-0.5	0.0	-2.9	-4.4
Investments	-3.7	0.0	0.0	0.0	0.0	0.0	0.0	1.5	-4.4
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.9
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.8	-1.1
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-29.4	-51.2

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-119.4	0.0	0.0	-93.0	-89.0	-53.7	-102.8	-33.5	-113.7	-25.2	-27.6	-57.1	-22.7	-25.5	-64.1	-14.7	-11.9
Debt Issued	164.9	1,414.6	85.3	49.7	887.9	136.9	277.5	78.6	195.3	53.8	19.9	38.1	-53.4	37.4	68.4	28.8	244.8
Issuance of Common Stock	1.4	0.0	0.0	2.8	1.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	326.7	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	0.0	0.0	0.0	22.9	0.0	0.0	0.0
Dividends Paid	-71.0	0.0	0.0	-65.6	-158.3	-274.1	-102.1	-218.0	-74.8	-75.1	-69.8	-66.1	-65.3	-63.7	-66.1	-62.8	-72.4
Other Financing Activities	10.6	0.0	0.0	37.8	782.8	94.2	269.7	52.1	135.6	47.3	2.1	40.4	-44.1	-8.8	50.1	12.3	4.9
Cash from Financing	-122.6	0.0	0.0	-118.0	537.1	-233.6	64.7	-199.4	-53.0	-53.0	-95.3	-82.8	-132.2	251.6	-80.2	-65.2	-79.4

Cash Flow From Financing Activities	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	-32.8	-42.1
Debt Issued	1,263.6	-147.5	-3.4	18.5	-46.2	25.5	24.6	10.1	60.2
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	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-29.3	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.9	23.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-59.1	-19.1

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		45.5	-122.2	89.0	21.1	331.5	-130.8	200.0	-122.6	149.0	36.0	-58.8	-22.2	-194.1	306.5	-75.7	26.1	14.3
Closing Cash Balance		636.5	520.7	707.1	618.2	597.1	265.6	396.4	196.4	319.0	170.0	133.8	192.6	214.8	408.9	102.3	177.7	151.6

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		51.6	0.0	-260.2	64.3	107.8	-37.3	-55.8	74.2	-8.4	35.5
Closing Cash Balance		520.7	0.5	511.3	771.4	707.1	599.3	636.5	692.4	618.2	626.5

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		73.8	91.9	127.4	164.6	-85.4	121.5	157.9	101.8	175.5	136.4	189,885.5	87.8	-56.5	69.6	21.1	44.9	94.9
Real Free Cash Flow		73.8	91.9	127.4	164.6	-85.4	121.5	157.9	101.8	175.5	136.4	189,885.5	87.8	-56.5	69.6	21.1	44.9	94.9

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		80.2	0.0	-65.1	101.9	112.6	12.1	-70.8	76.8	58.6	12.5
Real Free Cash Flow		80.2	0.0	-65.1	101.9	112.6	12.1	-70.8	76.8	58.6	12.5