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

Delek Logistics Partners, LP

DKL

Valuace

Růst

Zdraví

Cena

$ 49.90

-0.65 (-1.34%)

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	1,013.3	1,013.3	940.6	1,020.4	1,036.4	700.9	563.4	584.0	657.6	538.1	448.1	589.7	841.3	907.4	1,022.6	744.1	504.4
Cost of Revenues	801.2	801.7	696.9	735.4	787.0	483.8	356.7	432.7	509.1	416.2	339.4	481.2	736.0	841.7	982.8	713.4	479.6
Gross Profit	212.2	211.7	243.7	285.0	249.4	217.2	206.7	151.3	148.5	121.9	108.7	108.4	105.2	65.8	39.8	30.6	24.8

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	255.8	261.3	246.4	249.9	209.9	214.1	264.6	252.1	254.1	275.8
Cost of Revenues	212.6	208.4	184.0	196.2	162.1	166.5	191.7	180.6	182.1	206.9
Gross Profit	43.2	52.9	62.4	53.8	47.8	47.6	72.9	71.5	72.0	68.9

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	27.2	34.2	22.5	22.6	20.8	17.2	11.8	10.3	11.4	10.6	6.9	8.4	5.8	4.2
Depreciation & Amortization	125.6	128.2	100.6	99.6	34.8	74.7	65.5	53.1	32.0	21.9	20.8	19.7	14.7	12.4	8.7	4.8	2.8
Total Operating Expenses	29.1	29.1	40.9	46.0	39.7	26.6	26.9	25.5	21.9	33.8	31.1	31.1	25.3	19.3	17.1	10.6	7.1
Operating Income	183.0	182.5	202.8	238.9	209.7	190.5	179.8	125.8	125.8	88.2	77.7	77.3	79.8	46.3	22.7	20.0	17.8

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	5.1	5.5
Depreciation & Amortization	36.0	34.1	27.7	27.7	24.5	21.8	26.0	28.3	24.9	26.6
Total Operating Expenses	6.5	7.5	8.9	6.2	9.8	15.8	4.4	7.0	5.1	32.6
Operating Income	36.6	45.4	53.4	47.6	38.0	31.8	68.5	64.5	66.9	62.6

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	204.7	112.5	47.8	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	179.3	179.3	151.0	143.2	82.3	50.2	42.9	47.3	41.3	23.9	13.6	10.7	8.7	4.6	2.7	2.0	2.6
Other Expense	-6.1	-5.6	-59.7	-111.5	-50.2	-25.5	-20.3	-28.1	5.3	5.0	-1.2	-0.7	-0.1	-0.2	0.0	-2.0	-2.6
IBT	176.9	176.9	143.2	127.4	159.4	165.0	159.5	97.7	90.7	69.2	62.9	66.0	71.2	41.7	20.0	18.0	15.2
Income Tax Expense	0.5	0.5	0.5	1.2	0.4	0.2	0.2	1.0	0.5	-0.2	0.1	-0.2	0.1	0.8	-14.0	5.4	5.1
Net Income	176.5	176.5	142.7	126.2	159.1	164.8	159.3	96.7	90.2	69.4	62.8	66.8	72.0	47.8	8.4	12.6	10.1

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	39.7	118.9	23.5	22.5	24.3	23.5	0.0	0.0	0.0	36.9
Interest Expense	48.5	48.0	41.7	41.1	38.4	37.0	35.3	40.2	38.7	36.9
Other Expense	10.3	0.5	-8.6	-8.4	-2.8	2.0	-27.3	-31.6	-29.8	-27.6
IBT	47.0	45.9	44.8	39.2	35.3	33.8	41.1	33.0	22.7	35.0
Income Tax Expense	-0.3	0.3	0.2	0.2	-0.1	0.2	0.1	0.3	0.5	0.1
Net Income	47.3	45.6	44.6	39.0	35.3	33.7	41.1	32.6	22.1	34.8

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	$2.90	$3.66	$3.79	$4.18	$2.61	$3.70	$2.09	$2.08	$2.55	$2.88	$1.95	$0.34	$0.53	$0.42
EPS Diluted	$0.00	$0.00	$0.00	$2.89	$3.66	$3.79	$4.18	$2.61	$3.70	$2.09	$2.07	$2.52	$2.85	$1.93	$0.34	$0.53	$0.42
Shares Outstanding	53.5	53.5	47.5	43.6	43.5	43.4	33.6	24.4	24.4	24.3	24.3	24.2	24.2	24.0	24.0	24.0	24.0
Diluted Shares Outstanding	53.6	53.6	47.5	43.6	43.5	43.5	33.6	24.4	24.4	24.4	24.4	24.4	24.3	24.1	24.0	24.0	24.0

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	$0.51	$0.80
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.51	$0.80
Shares Outstanding	53.5	53.5	53.4	53.6	51.0	47.1	47.2	44.4	43.6	43.6
Diluted Shares Outstanding	53.6	53.5	53.5	53.6	51.1	47.1	47.2	44.4	43.6	43.6

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Cash And Equivalents	5.1	5.4	3.8	8.0	4.3	4.2	5.5	4.5	4.7	0.1	0.0	1.9	0.9	23.5	0.0
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
Total Cash & ST Investments	5.1	5.4	3.8	8.0	4.3	4.2	5.5	4.5	4.7	0.1	0.0	1.9	0.9	23.5	0.0
Accounts Receivable	88.6	110.8	69.6	53.3	15.4	21.6	13.2	21.6	24.1	22.0	35.0	28.0	29.0	27.7	28.2
Inventory	1.8	5.4	2.3	1.5	2.4	3.1	12.6	5.5	20.9	8.9	10.5	10.3	17.5	14.4	18.9
Other Current Assets	1.2	24.3	0.7	2.5	1.0	0.3	2.2	1.0	0.8	1.1	1.5	0.8	0.3	0.2	0.6
Total Current Assets	96.6	145.9	76.3	65.2	23.0	29.3	33.6	32.6	50.5	32.0	47.0	40.9	47.8	65.7	48.5

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	6.9	1.4	2.1	5.4	7.3	5.1	9.7	3.8	4.2	7.7
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	6.9	1.4	2.1	5.4	7.3	5.1	9.7	3.8	4.2	7.7
Accounts Receivable	91.8	389.6	144.6	110.8	72.0	88.6	93.6	69.6	108.4	73.2
Inventory	18.6	17.1	8.7	5.4	4.6	1.8	1.7	2.3	4.1	3.1
Other Current Assets	265.4	1.7	1.5	24.3	2.0	1.2	0.6	0.7	1.0	1.4
Total Current Assets	382.8	409.8	156.9	145.9	85.9	96.6	105.5	76.3	117.6	85.4

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Net Property, Plant & Equipment	935.6	1,081.0	955.2	948.8	470.3	489.0	298.8	312.6	255.1	251.0	253.8	240.5	199.3	153.5	133.7
Goodwill	12.2	12.2	12.2	27.1	12.2	12.2	12.2	12.2	12.2	12.2	12.2	11.7	10.5	10.5	7.5
Intangible Assets	331.3	281.5	343.0	364.8	153.9	160.1	131.0	154.0	15.9	14.4	15.5	11.3	12.3	12.4	10.0
Long-Term Investments	235.9	510.3	241.3	257.0	250.0	253.7	247.0	104.8	106.5	101.1	40.7	0.0	0.0	0.0	0.0
Other Long-Term Assets	-86.8	10.8	14.2	16.4	25.6	12.1	21.9	8.5	3.4	4.8	6.0	7.4	5.0	3.7	0.2
Total Long-Term Assets	1,526.7	1,895.7	1,566.0	1,614.1	912.0	927.1	710.9	592.0	393.1	383.5	328.2	270.9	227.0	180.1	151.4
Total Assets	1,623.3	2,041.6	1,642.2	1,679.3	935.1	956.4	744.4	624.6	443.5	415.5	375.3	311.8	274.8	245.8	199.8

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	1,807.3	1,418.1	1,339.1	1,081.0	1,055.2	935.6	947.7	955.2	957.7	964.4
Goodwill	12.2	12.2	12.2	12.2	12.2	12.2	12.2	12.2	27.1	27.1
Intangible Assets	238.6	378.2	363.6	281.5	287.2	331.3	337.3	343.0	347.9	353.2
Long-Term Investments	325.8	320.2	317.5	510.3	322.7	235.9	238.2	241.3	241.9	242.7
Other Long-Term Assets	-19.4	214.3	206.1	10.8	197.4	11.7	13.5	-147.5	17.3	19.8
Total Long-Term Assets	2,364.4	2,343.0	2,238.5	1,895.7	1,874.8	1,526.7	1,548.8	1,566.0	1,591.8	1,607.1
Total Assets	2,747.2	2,752.9	2,395.5	2,041.6	1,960.7	1,623.3	1,654.4	1,642.2	1,709.5	1,692.6

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Accounts Payable	26.2	41.4	26.3	57.4	8.2	6.7	12.5	14.2	19.1	10.9	10.8	18.2	26.0	21.8	26.4
Short-Term Debt	6.0	5.3	43.4	23.0	6.8	8.7	1.4	4.4	1.0	1.1	1.4	1.9	0.0	0.0	30.3
Other Current Liabilities	29.4	42.1	10.6	25.8	81.8	13.0	21.2	0.9	0.9	1.0	1.9	2.8	13.0	18.4	0.0
Current Liabilities	70.0	88.8	90.6	106.2	96.8	28.3	35.1	36.5	31.8	20.7	20.7	30.6	39.0	40.3	64.0

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	308.4	382.4	59.9	41.4	36.1	26.2	26.3	26.3	28.0	14.5
Short-Term Debt	3.5	4.3	5.5	5.3	5.4	6.0	6.4	43.4	31.1	23.2
Other Current Liabilities	40.4	56.0	22.7	42.1	28.1	37.8	24.4	10.6	14.3	11.4
Current Liabilities	370.2	442.6	97.5	88.8	69.6	70.0	57.2	90.6	85.4	56.4

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Long-Term Debt	1,566.3	1,881.4	1,682.1	1,658.7	913.0	1,007.7	835.4	700.4	422.6	392.6	351.6	251.8	164.8	90.0	0.0
Capital Leases	6.7	0.0	15.0	20.1	20.9	24.1	3.7	4.4	1.0	1.1	1.4	1.9	0.0	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.6	0.2	0.0	0.0	0.0	0.0	0.2	0.3	0.0	19.5
Total Liabilities	1,674.6	2,006.0	1,804.1	1,790.0	1,039.1	1,064.7	895.6	759.4	472.8	428.8	386.3	291.8	212.8	141.3	92.1

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	4.1	2,216.2	2,151.9	1,881.4	1,900.1	1,573.0	1,608.6	1,682.1	1,735.7	1,739.8
Capital Leases	7.6	0.0	11.7	0.0	11.2	6.7	7.4	8.3	17.3	18.6
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	2,729.8	2,720.9	2,298.0	2,006.0	2,005.8	1,674.6	1,696.8	1,804.1	1,848.6	1,822.1

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Common Stock	0.0	35.5	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
Retained Earnings	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
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-140.2	-112.1	-91.4	-71.8	-53.0	-36.3	-18.8	-11.3
Total Common Equity	-51.3	35.5	-161.9	-110.7	-104.0	-108.3	-151.1	-134.8	-29.2	-13.3	-11.0	20.1	62.0	104.4	107.7

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	0.0	32.0	97.4	35.5	-115.1	-51.3	-42.5	0.0	0.0	0.0
Retained Earnings	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
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	17.5	32.0	97.4	35.5	-45.1	-51.3	-42.5	-161.9	-139.2	-129.5

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Total Debt		1,579.0	1,886.7	1,718.8	1,681.7	919.9	1,016.4	836.9	700.4	422.6	392.6	351.6	251.8	164.8	90.0	30.3
Book Value		-51.3	35.5	-161.9	-110.7	-104.0	-108.3	-151.1	-134.8	-29.2	-13.3	-11.0	20.1	62.0	104.4	107.7

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		17.5	32.0	97.4	35.5	-45.1	-51.3	-42.5	-161.9	-139.2	-129.5

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	130.7	176.5	142.7	126.2	159.1	164.8	159.3	96.7	90.2	69.4	62.8	66.2	71.1	41.0	34.1	12.6	10.1
Depreciation & Amortization	106.0	128.2	100.6	99.6	70.2	50.0	42.9	33.9	32.0	21.9	20.8	19.7	14.7	12.4	8.7	4.8	2.8
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	2.7	0.0	0.7	0.7	0.6	0.4	0.3	0.5	0.1	0.1	0.1
Change Working Capital	34.0	-41.7	-48.8	-29.5	-49.4	51.4	-19.8	0.6	21.9	-3.5	14.9	-20.1	1.1	-8.6	10.5	-16.4	-0.1
Change In Accounts Receivable	16.9	-43.4	-7.0	21.6	-9.1	0.3	-2.5	8.4	1.4	-3.8	15.8	-5.5	2.0	-9.9	-5.1	-2.6	-6.1
Change In Accounts Payable	39.5	242.5	8.5	-20.7	18.6	-1.9	-13.5	-4.8	-1.7	10.9	3.6	-13.7	-7.0	7.4	-4.6	-3.0	5.2
Change In Inventories	1.6	-5.1	-0.6	0.0	2.2	0.1	11.4	-7.7	15.2	-11.7	2.0	-0.9	7.9	-3.3	4.9	-10.7	-4.2
Other Non-cash Items	177.6	-25.8	11.8	29.0	12.3	8.9	7.5	-0.8	3.0	-0.8	1.8	1.8	-1.1	-1.2	-0.2	0.3	0.2
Cash from Operations	300.2	0.0	0.0	225.3	192.2	275.2	193.0	130.4	148.0	87.7	100.7	68.0	85.9	44.4	34.4	-2.9	13.4

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	47.3	45.6	44.6	39.0	35.3	33.7	41.1	32.6	22.1	34.8
Depreciation & Amortization	36.0	34.8	27.1	27.7	24.5	21.8	26.0	28.3	24.9	26.4
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	-26.7	-20.6	37.6	-32.1	-18.2	-29.7	24.3	-25.8	51.9	-16.4
Change In Accounts Receivable	-22.7	5.7	-28.9	2.5	-6.6	7.4	8.0	-15.9	0.1	24.6
Change In Accounts Payable	-26.9	-53.6	340.6	-17.6	14.5	-20.0	16.4	-2.4	8.5	17.1
Change In Inventories	0.0	0.0	-1.8	0.2	-0.3	-0.4	-0.6	0.7	2.2	-0.6
Other Non-cash Items	-25.6	1.7	-1.9	-3.1	8.4	-0.8	-3.7	8.7	20.2	46.9
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	119.2	46.8

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Capital Expenditure	-71.2	-280.3	-129.0	-96.1	-146.7	-24.0	-13.3	-9.1	-157.2	-18.2	-11.3	-20.0	-7.1	-9.4	-11.1	-0.9
Acquisitions	10.8	-177.5	-266.9	0.0	-625.6	-1.4	-12.2	-139.3	-0.2	-3.5	-61.6	-37.8	-22.7	-10.7	-23.3	0.0
Investments	0.0	-2.1	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
Sales of Investment	0.0	15.6	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	0.0
Other Investing Activities	-8.8	0.0	0.0	6.5	1.9	9.0	-97.7	0.9	-70.7	-9.0	0.2	1.2	0.0	0.0	0.0	0.0
Cash from Investing	-57.4	0.0	0.0	-89.6	-770.4	-16.4	-123.1	-147.4	-228.0	-30.7	-72.7	-56.6	-29.8	-20.1	-34.4	-0.9

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	-34.2	-69.1	-114.5	-55.5	-46.0	-56.6	-15.2	-11.3	-39.2	-4.4
Acquisitions	0.3	-1.5	0.0	-181.2	-23.5	-243.4	0.0	0.0	0.7	0.6
Investments	-2.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	15.6	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	3.5	3.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-38.5	-0.7

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-257.4	0.0	0.0	38.4	-1,292.7	-831.8	-441.4	-433.0	-458.2	-489.8	-273.8	-296.6	-412.8	-131.5	-292.2	-196.0	-177.6
Debt Issued	73.4	1,886.7	167.9	75.5	2,054.5	735.3	620.9	569.4	736.0	519.8	314.8	396.4	499.8	206.3	351.9	226.3	177.6
Issuance of Common Stock	132.2	0.0	0.0	0.0	3.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	179.7	0.0	0.0
Repurchase of Common Stock	0.0	-10.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	351.9	0.0	0.0
Dividends Paid	-187.7	0.0	0.0	-180.0	-171.1	-161.7	-156.8	-82.0	-172.9	-68.5	-60.6	-114.6	-139.7	-128.9	-116.5	0.0	0.0
Other Financing Activities	199.6	0.0	0.0	1.7	2,042.6	734.8	527.0	533.1	711.1	505.9	306.4	397.9	497.3	213.6	-99.4	199.8	164.1
Cash from Financing	-245.5	0.0	0.0	-139.9	581.9	-258.8	-71.2	18.0	79.9	-52.4	-28.0	-13.3	-55.2	-46.8	23.4	3.8	-13.5

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	-43.9	-3.6
Debt Issued	7.6	-2,212.8	63.0	270.7	-18.7	326.4	-36.0	-103.8	4.0	-0.7
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	-10.0	0.0	-10.0	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	0.0	-45.7	-45.3
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	8.4	-0.8
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-81.1	-49.6

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-2.6	5.5	1.6	-4.2	3.7	0.0	-1.3	1.0	-0.2	4.6	0.1	-1.9	0.9	-22.5	23.4	0.0	-0.1
Closing Cash Balance		5.1	10.9	5.4	3.8	8.0	4.3	4.2	5.5	4.5	4.7	0.1	0.0	1.9	0.9	23.5	0.0	0.0

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		4.0	5.5	-0.7	-3.3	-1.9	2.2	-4.6	5.9	-0.4	-3.5
Closing Cash Balance		10.9	6.9	1.4	2.1	5.4	7.3	5.1	9.7	3.8	4.2

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		229.0	-30.6	74.5	125.0	45.5	251.1	179.7	121.3	-9.2	69.5	89.4	48.1	78.8	35.0	23.3	-3.7	13.4
Real Free Cash Flow		229.0	-30.6	74.5	125.0	45.5	251.1	177.1	121.3	-9.9	68.8	88.8	47.7	78.5	34.5	23.2	-3.8	13.3

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		0.4	-5.7	-9.5	-28.5	2.8	-32.1	72.0	31.8	80.0	42.5
Real Free Cash Flow		0.4	-5.7	-9.5	-28.5	2.8	-32.1	72.0	31.8	80.0	42.5